[AJI] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 10.12%
YoY- 43.13%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 426,144 423,686 396,038 378,986 349,292 352,580 335,026 4.08%
PBT 69,262 62,436 66,516 60,218 43,270 45,262 32,836 13.23%
Tax -15,860 -13,628 -16,578 -14,860 -11,580 -12,090 -8,922 10.05%
NP 53,402 48,808 49,938 45,358 31,690 33,172 23,914 14.32%
-
NP to SH 53,402 48,808 49,938 45,358 31,690 33,172 23,914 14.32%
-
Tax Rate 22.90% 21.83% 24.92% 24.68% 26.76% 26.71% 27.17% -
Total Cost 372,742 374,878 346,100 333,628 317,602 319,408 311,112 3.05%
-
Net Worth 435,320 405,529 313,114 290,011 266,907 250,491 237,116 10.65%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 435,320 405,529 313,114 290,011 266,907 250,491 237,116 10.65%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.53% 11.52% 12.61% 11.97% 9.07% 9.41% 7.14% -
ROE 12.27% 12.04% 15.95% 15.64% 11.87% 13.24% 10.09% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 700.91 696.86 651.39 623.34 574.50 579.91 551.04 4.08%
EPS 87.84 80.28 82.14 74.60 52.12 54.56 39.34 14.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.16 6.67 5.15 4.77 4.39 4.12 3.90 10.65%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 700.91 696.86 651.39 623.34 574.50 579.91 551.04 4.08%
EPS 87.84 80.28 82.14 74.60 52.12 54.56 39.34 14.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.16 6.67 5.15 4.77 4.39 4.12 3.90 10.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 21.78 20.00 13.30 6.35 6.17 4.50 4.07 -
P/RPS 3.11 2.87 2.04 1.02 1.07 0.78 0.74 27.02%
P/EPS 24.80 24.91 16.19 8.51 11.84 8.25 10.35 15.67%
EY 4.03 4.01 6.18 11.75 8.45 12.12 9.66 -13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.00 2.58 1.33 1.41 1.09 1.04 19.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 23/11/17 23/11/16 25/11/15 17/11/14 26/11/13 22/11/12 -
Price 20.40 18.60 13.20 6.40 5.94 4.44 4.10 -
P/RPS 2.91 2.67 2.03 1.03 1.03 0.77 0.74 25.62%
P/EPS 23.23 23.17 16.07 8.58 11.40 8.14 10.42 14.28%
EY 4.31 4.32 6.22 11.66 8.77 12.29 9.59 -12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 2.79 2.56 1.34 1.35 1.08 1.05 18.09%

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