[AJI] YoY Annualized Quarter Result on 30-Jun-2023 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 77.67%
YoY- 1539.98%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 685,740 594,108 566,040 460,284 380,336 402,416 380,912 10.28%
PBT 97,336 64,204 -3,352 81,188 79,228 71,300 58,444 8.86%
Tax -21,632 -15,360 -40 -20,364 -19,004 -16,432 -13,768 7.81%
NP 75,704 48,844 -3,392 60,824 60,224 54,868 44,676 9.17%
-
NP to SH 75,704 48,844 -3,392 60,824 60,224 54,868 44,676 9.17%
-
Tax Rate 22.22% 23.92% - 25.08% 23.99% 23.05% 23.56% -
Total Cost 610,036 545,264 569,432 399,460 320,112 347,548 336,236 10.42%
-
Net Worth 790,995 535,639 499,767 527,735 510,711 479,096 448,088 9.92%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 608,962 22,130 20,671 - - - - -
Div Payout % 804.40% 45.31% 0.00% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 790,995 535,639 499,767 527,735 510,711 479,096 448,088 9.92%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 11.04% 8.22% -0.60% 13.21% 15.83% 13.63% 11.73% -
ROE 9.57% 9.12% -0.68% 11.53% 11.79% 11.45% 9.97% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1,127.88 977.17 931.00 757.06 625.56 661.88 626.51 10.28%
EPS 124.52 80.32 -5.56 100.04 99.04 90.24 73.48 9.18%
DPS 1,001.60 36.40 34.00 0.00 0.00 0.00 0.00 -
NAPS 13.01 8.81 8.22 8.68 8.40 7.88 7.37 9.92%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1,127.88 977.17 931.00 757.06 625.56 661.88 626.51 10.28%
EPS 124.52 80.32 -5.56 100.04 99.04 90.24 73.48 9.18%
DPS 1,001.60 36.40 34.00 0.00 0.00 0.00 0.00 -
NAPS 13.01 8.81 8.22 8.68 8.40 7.88 7.37 9.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 15.50 14.86 11.98 15.50 17.00 17.64 22.10 -
P/RPS 1.37 1.52 1.29 2.05 2.72 2.67 3.53 -14.58%
P/EPS 12.45 18.50 -214.73 15.49 17.16 19.55 30.08 -13.66%
EY 8.03 5.41 -0.47 6.45 5.83 5.12 3.32 15.84%
DY 64.62 2.45 2.84 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.69 1.46 1.79 2.02 2.24 3.00 -14.27%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 24/08/23 24/08/22 17/08/21 17/08/20 22/08/19 23/08/18 -
Price 14.48 16.26 11.90 15.60 15.14 17.46 21.88 -
P/RPS 1.28 1.66 1.28 2.06 2.42 2.64 3.49 -15.38%
P/EPS 11.63 20.24 -213.30 15.59 15.28 19.35 29.78 -14.49%
EY 8.60 4.94 -0.47 6.41 6.54 5.17 3.36 16.94%
DY 69.17 2.24 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.85 1.45 1.80 1.80 2.22 2.97 -15.11%

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