[AJI] YoY Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 27.06%
YoY- 25.82%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 402,416 380,912 385,692 394,860 382,072 344,744 351,084 2.29%
PBT 71,300 58,444 41,684 69,268 54,692 45,388 45,852 7.63%
Tax -16,432 -13,768 -10,156 -17,444 -13,504 -12,488 -12,608 4.51%
NP 54,868 44,676 31,528 51,824 41,188 32,900 33,244 8.70%
-
NP to SH 54,868 44,676 31,528 51,824 41,188 32,900 33,244 8.70%
-
Tax Rate 23.05% 23.56% 24.36% 25.18% 24.69% 27.51% 27.50% -
Total Cost 347,548 336,236 354,164 343,036 340,884 311,844 317,840 1.49%
-
Net Worth 479,096 448,088 482,744 321,018 290,011 270,555 252,923 11.22%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 479,096 448,088 482,744 321,018 290,011 270,555 252,923 11.22%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.63% 11.73% 8.17% 13.12% 10.78% 9.54% 9.47% -
ROE 11.45% 9.97% 6.53% 16.14% 14.20% 12.16% 13.14% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 661.88 626.51 634.37 649.45 628.42 567.02 577.45 2.29%
EPS 90.24 73.48 51.84 85.24 67.76 54.12 54.68 8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.88 7.37 7.94 5.28 4.77 4.45 4.16 11.22%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 661.88 626.51 634.37 649.45 628.42 567.02 577.45 2.29%
EPS 90.24 73.48 51.84 85.24 67.76 54.12 54.68 8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.88 7.37 7.94 5.28 4.77 4.45 4.16 11.22%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 17.64 22.10 24.34 12.52 6.14 6.07 4.38 -
P/RPS 2.67 3.53 3.84 1.93 0.98 1.07 0.76 23.28%
P/EPS 19.55 30.08 46.94 14.69 9.06 11.22 8.01 16.02%
EY 5.12 3.32 2.13 6.81 11.03 8.91 12.48 -13.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 3.00 3.07 2.37 1.29 1.36 1.05 13.45%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 23/08/18 24/08/17 24/08/16 26/08/15 25/08/14 22/08/13 -
Price 17.46 21.88 26.00 14.20 5.65 6.06 4.33 -
P/RPS 2.64 3.49 4.10 2.19 0.90 1.07 0.75 23.32%
P/EPS 19.35 29.78 50.14 16.66 8.34 11.20 7.92 16.04%
EY 5.17 3.36 1.99 6.00 11.99 8.93 12.63 -13.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.97 3.27 2.69 1.18 1.36 1.04 13.46%

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