[AJI] YoY Annual (Unaudited) Result on 31-Mar-2016 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
YoY- 37.18%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 447,731 436,286 419,917 400,201 340,376 345,351 332,908 5.06%
PBT 72,660 67,067 211,469 53,941 40,596 37,596 28,086 17.15%
Tax -16,079 -10,806 -24,007 -13,154 -10,863 -9,555 -8,682 10.81%
NP 56,581 56,261 187,462 40,787 29,733 28,041 19,404 19.51%
-
NP to SH 56,581 56,261 187,462 40,787 29,733 28,041 19,404 19.51%
-
Tax Rate 22.13% 16.11% 11.35% 24.39% 26.76% 25.41% 30.91% -
Total Cost 391,150 380,025 232,455 359,414 310,643 317,310 313,504 3.75%
-
Net Worth 465,112 437,144 474,840 307,642 279,675 262,043 244,411 11.31%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 28,575 28,271 - 20,519 12,159 11,247 12,159 15.29%
Div Payout % 50.50% 50.25% - 50.31% 40.90% 40.11% 62.67% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 465,112 437,144 474,840 307,642 279,675 262,043 244,411 11.31%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 12.64% 12.90% 44.64% 10.19% 8.74% 8.12% 5.83% -
ROE 12.17% 12.87% 39.48% 13.26% 10.63% 10.70% 7.94% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 736.41 717.59 690.66 658.24 559.84 568.02 547.56 5.06%
EPS 93.06 92.54 308.33 67.09 48.90 46.12 31.92 19.51%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.29%
NAPS 7.65 7.19 7.81 5.06 4.60 4.31 4.02 11.31%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 736.41 717.59 690.66 658.24 559.84 568.02 547.56 5.06%
EPS 93.06 92.54 308.33 67.09 48.90 46.12 31.92 19.51%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.29%
NAPS 7.65 7.19 7.81 5.06 4.60 4.31 4.02 11.31%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 18.00 22.30 15.90 8.98 6.30 5.10 4.42 -
P/RPS 2.44 3.11 2.30 1.36 1.13 0.90 0.81 20.16%
P/EPS 19.34 24.10 5.16 13.39 12.88 11.06 13.85 5.71%
EY 5.17 4.15 19.39 7.47 7.76 9.04 7.22 -5.41%
DY 2.61 2.09 0.00 3.76 3.17 3.63 4.52 -8.74%
P/NAPS 2.35 3.10 2.04 1.77 1.37 1.18 1.10 13.48%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 24/05/18 29/05/17 24/05/16 18/05/15 28/05/14 28/05/13 -
Price 17.52 22.00 20.00 13.28 6.35 6.10 4.40 -
P/RPS 2.38 3.07 2.90 2.02 1.13 1.07 0.80 19.91%
P/EPS 18.83 23.77 6.49 19.80 12.98 13.23 13.79 5.32%
EY 5.31 4.21 15.42 5.05 7.70 7.56 7.25 -5.05%
DY 2.68 2.11 0.00 2.54 3.15 3.03 4.55 -8.44%
P/NAPS 2.29 3.06 2.56 2.62 1.38 1.42 1.09 13.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment