[AJI] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 54.81%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 421,452 443,806 426,144 423,686 396,038 378,986 349,292 3.17%
PBT 75,694 75,208 69,262 62,436 66,516 60,218 43,270 9.75%
Tax -18,056 -17,132 -15,860 -13,628 -16,578 -14,860 -11,580 7.67%
NP 57,638 58,076 53,402 48,808 49,938 45,358 31,690 10.47%
-
NP to SH 57,638 58,076 53,402 48,808 49,938 45,358 31,690 10.47%
-
Tax Rate 23.85% 22.78% 22.90% 21.83% 24.92% 24.68% 26.76% -
Total Cost 363,814 385,730 372,742 374,878 346,100 333,628 317,602 2.28%
-
Net Worth 494,295 465,720 435,320 405,529 313,114 290,011 266,907 10.80%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 59,947 - - - - - - -
Div Payout % 104.01% - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 494,295 465,720 435,320 405,529 313,114 290,011 266,907 10.80%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 13.68% 13.09% 12.53% 11.52% 12.61% 11.97% 9.07% -
ROE 11.66% 12.47% 12.27% 12.04% 15.95% 15.64% 11.87% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 693.19 729.96 700.91 696.86 651.39 623.34 574.50 3.17%
EPS 94.80 95.52 87.84 80.28 82.14 74.60 52.12 10.47%
DPS 98.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.13 7.66 7.16 6.67 5.15 4.77 4.39 10.80%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 693.19 729.96 700.91 696.86 651.39 623.34 574.50 3.17%
EPS 94.80 95.52 87.84 80.28 82.14 74.60 52.12 10.47%
DPS 98.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.13 7.66 7.16 6.67 5.15 4.77 4.39 10.80%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 16.20 16.66 21.78 20.00 13.30 6.35 6.17 -
P/RPS 2.34 2.28 3.11 2.87 2.04 1.02 1.07 13.91%
P/EPS 17.09 17.44 24.80 24.91 16.19 8.51 11.84 6.30%
EY 5.85 5.73 4.03 4.01 6.18 11.75 8.45 -5.93%
DY 6.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.17 3.04 3.00 2.58 1.33 1.41 5.90%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 27/11/19 28/11/18 23/11/17 23/11/16 25/11/15 17/11/14 -
Price 15.18 15.34 20.40 18.60 13.20 6.40 5.94 -
P/RPS 2.19 2.10 2.91 2.67 2.03 1.03 1.03 13.38%
P/EPS 16.01 16.06 23.23 23.17 16.07 8.58 11.40 5.81%
EY 6.25 6.23 4.31 4.32 6.22 11.66 8.77 -5.48%
DY 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.00 2.85 2.79 2.56 1.34 1.35 5.57%

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