[AJI] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 0.52%
YoY- 42.2%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 437,665 428,310 406,652 386,614 345,750 343,680 330,986 4.76%
PBT 76,326 64,136 67,196 60,729 43,209 41,608 29,320 17.27%
Tax -16,650 -8,702 -15,853 -15,137 -11,146 -11,262 -9,361 10.06%
NP 59,676 55,433 51,342 45,592 32,062 30,345 19,958 20.01%
-
NP to SH 59,676 55,433 51,342 45,592 32,062 30,345 19,958 20.01%
-
Tax Rate 21.81% 13.57% 23.59% 24.93% 25.80% 27.07% 31.93% -
Total Cost 377,989 372,877 355,309 341,022 313,688 313,334 311,028 3.30%
-
Net Worth 453,560 422,553 325,882 301,563 274,811 255,963 240,156 11.17%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 453,560 422,553 325,882 301,563 274,811 255,963 240,156 11.17%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.64% 12.94% 12.63% 11.79% 9.27% 8.83% 6.03% -
ROE 13.16% 13.12% 15.75% 15.12% 11.67% 11.86% 8.31% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 719.86 704.47 668.85 635.89 568.68 565.27 544.39 4.76%
EPS 98.16 91.17 84.45 74.99 52.73 49.91 32.83 20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.46 6.95 5.36 4.96 4.52 4.21 3.95 11.17%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 719.86 704.47 668.85 635.89 568.68 565.27 544.39 4.76%
EPS 98.16 91.17 84.45 74.99 52.73 49.91 32.83 20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.46 6.95 5.36 4.96 4.52 4.21 3.95 11.17%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 19.40 21.10 13.88 8.85 5.50 4.93 4.14 -
P/RPS 2.69 3.00 2.08 1.39 0.97 0.87 0.76 23.43%
P/EPS 19.77 23.14 16.44 11.80 10.43 9.88 12.61 7.77%
EY 5.06 4.32 6.08 8.47 9.59 10.12 7.93 -7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.04 2.59 1.78 1.22 1.17 1.05 16.30%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 27/02/17 24/02/16 16/02/15 20/02/14 27/02/13 -
Price 18.62 22.42 14.50 9.15 5.70 5.00 4.18 -
P/RPS 2.59 3.18 2.17 1.44 1.00 0.88 0.77 22.39%
P/EPS 18.97 24.59 17.17 12.20 10.81 10.02 12.73 6.87%
EY 5.27 4.07 5.82 8.20 9.25 9.98 7.85 -6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.23 2.71 1.84 1.26 1.19 1.06 15.36%

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