[AJI] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 1.03%
YoY- -1.68%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 594,438 479,082 431,632 454,493 437,665 428,310 406,652 6.52%
PBT 8,432 58,630 71,854 76,213 76,326 64,136 67,196 -29.23%
Tax -2,576 -12,745 -17,722 -17,537 -16,650 -8,702 -15,853 -26.11%
NP 5,856 45,885 54,132 58,676 59,676 55,433 51,342 -30.34%
-
NP to SH 5,856 45,885 54,132 58,676 59,676 55,433 51,342 -30.34%
-
Tax Rate 30.55% 21.74% 24.66% 23.01% 21.81% 13.57% 23.59% -
Total Cost 588,582 433,197 377,500 395,817 377,989 372,877 355,309 8.77%
-
Net Worth 505,239 523,479 506,455 480,920 453,560 422,553 325,882 7.57%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 6,890 - - - - - - -
Div Payout % 117.67% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 505,239 523,479 506,455 480,920 453,560 422,553 325,882 7.57%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.99% 9.58% 12.54% 12.91% 13.64% 12.94% 12.63% -
ROE 1.16% 8.77% 10.69% 12.20% 13.16% 13.12% 15.75% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 977.71 787.98 709.93 747.53 719.86 704.47 668.85 6.52%
EPS 9.63 75.47 89.04 96.51 98.16 91.17 84.45 -30.35%
DPS 11.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.31 8.61 8.33 7.91 7.46 6.95 5.36 7.57%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 977.71 787.98 709.93 747.53 719.86 704.47 668.85 6.52%
EPS 9.63 75.47 89.04 96.51 98.16 91.17 84.45 -30.35%
DPS 11.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.31 8.61 8.33 7.91 7.46 6.95 5.36 7.57%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 13.08 15.40 16.02 14.48 19.40 21.10 13.88 -
P/RPS 1.34 1.95 2.26 1.94 2.69 3.00 2.08 -7.06%
P/EPS 135.80 20.41 17.99 15.00 19.77 23.14 16.44 42.15%
EY 0.74 4.90 5.56 6.66 5.06 4.32 6.08 -29.59%
DY 0.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.79 1.92 1.83 2.60 3.04 2.59 -8.00%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 28/02/22 25/02/21 26/02/20 26/02/19 26/02/18 27/02/17 -
Price 15.20 14.82 15.80 15.40 18.62 22.42 14.50 -
P/RPS 1.55 1.88 2.23 2.06 2.59 3.18 2.17 -5.45%
P/EPS 157.81 19.64 17.75 15.96 18.97 24.59 17.17 44.70%
EY 0.63 5.09 5.64 6.27 5.27 4.07 5.82 -30.95%
DY 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.72 1.90 1.95 2.50 3.23 2.71 -6.33%

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