[AJI] YoY Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 0.62%
YoY- 9.76%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 594,108 566,040 460,284 380,336 402,416 380,912 385,692 7.46%
PBT 64,204 -3,352 81,188 79,228 71,300 58,444 41,684 7.46%
Tax -15,360 -40 -20,364 -19,004 -16,432 -13,768 -10,156 7.13%
NP 48,844 -3,392 60,824 60,224 54,868 44,676 31,528 7.56%
-
NP to SH 48,844 -3,392 60,824 60,224 54,868 44,676 31,528 7.56%
-
Tax Rate 23.92% - 25.08% 23.99% 23.05% 23.56% 24.36% -
Total Cost 545,264 569,432 399,460 320,112 347,548 336,236 354,164 7.45%
-
Net Worth 535,639 499,767 527,735 510,711 479,096 448,088 482,744 1.74%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 22,130 20,671 - - - - - -
Div Payout % 45.31% 0.00% - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 535,639 499,767 527,735 510,711 479,096 448,088 482,744 1.74%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.22% -0.60% 13.21% 15.83% 13.63% 11.73% 8.17% -
ROE 9.12% -0.68% 11.53% 11.79% 11.45% 9.97% 6.53% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 977.17 931.00 757.06 625.56 661.88 626.51 634.37 7.46%
EPS 80.32 -5.56 100.04 99.04 90.24 73.48 51.84 7.56%
DPS 36.40 34.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.81 8.22 8.68 8.40 7.88 7.37 7.94 1.74%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 977.17 931.00 757.06 625.56 661.88 626.51 634.37 7.46%
EPS 80.32 -5.56 100.04 99.04 90.24 73.48 51.84 7.56%
DPS 36.40 34.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.81 8.22 8.68 8.40 7.88 7.37 7.94 1.74%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 14.86 11.98 15.50 17.00 17.64 22.10 24.34 -
P/RPS 1.52 1.29 2.05 2.72 2.67 3.53 3.84 -14.30%
P/EPS 18.50 -214.73 15.49 17.16 19.55 30.08 46.94 -14.36%
EY 5.41 -0.47 6.45 5.83 5.12 3.32 2.13 16.79%
DY 2.45 2.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.46 1.79 2.02 2.24 3.00 3.07 -9.46%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 24/08/22 17/08/21 17/08/20 22/08/19 23/08/18 24/08/17 -
Price 16.26 11.90 15.60 15.14 17.46 21.88 26.00 -
P/RPS 1.66 1.28 2.06 2.42 2.64 3.49 4.10 -13.98%
P/EPS 20.24 -213.30 15.59 15.28 19.35 29.78 50.14 -14.02%
EY 4.94 -0.47 6.41 6.54 5.17 3.36 1.99 16.35%
DY 2.24 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.45 1.80 1.80 2.22 2.97 3.27 -9.05%

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