[AJI] YoY Annualized Quarter Result on 31-Dec-2022 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 40.23%
YoY- -87.24%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 644,912 594,438 479,082 431,632 454,493 437,665 428,310 7.05%
PBT 65,452 8,432 58,630 71,854 76,213 76,326 64,136 0.33%
Tax -15,834 -2,576 -12,745 -17,722 -17,537 -16,650 -8,702 10.48%
NP 49,617 5,856 45,885 54,132 58,676 59,676 55,433 -1.82%
-
NP to SH 49,617 5,856 45,885 54,132 58,676 59,676 55,433 -1.82%
-
Tax Rate 24.19% 30.55% 21.74% 24.66% 23.01% 21.81% 13.57% -
Total Cost 595,294 588,582 433,197 377,500 395,817 377,989 372,877 8.10%
-
Net Worth 560,566 505,239 523,479 506,455 480,920 453,560 422,553 4.82%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 7,376 6,890 - - - - - -
Div Payout % 14.87% 117.67% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 560,566 505,239 523,479 506,455 480,920 453,560 422,553 4.82%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.69% 0.99% 9.58% 12.54% 12.91% 13.64% 12.94% -
ROE 8.85% 1.16% 8.77% 10.69% 12.20% 13.16% 13.12% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1,060.73 977.71 787.98 709.93 747.53 719.86 704.47 7.05%
EPS 81.61 9.63 75.47 89.04 96.51 98.16 91.17 -1.82%
DPS 12.13 11.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.22 8.31 8.61 8.33 7.91 7.46 6.95 4.82%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1,060.73 977.71 787.98 709.93 747.53 719.86 704.47 7.05%
EPS 81.61 9.63 75.47 89.04 96.51 98.16 91.17 -1.82%
DPS 12.13 11.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.22 8.31 8.61 8.33 7.91 7.46 6.95 4.82%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 15.90 13.08 15.40 16.02 14.48 19.40 21.10 -
P/RPS 1.50 1.34 1.95 2.26 1.94 2.69 3.00 -10.90%
P/EPS 19.48 135.80 20.41 17.99 15.00 19.77 23.14 -2.82%
EY 5.13 0.74 4.90 5.56 6.66 5.06 4.32 2.90%
DY 0.76 0.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.57 1.79 1.92 1.83 2.60 3.04 -9.05%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 28/02/22 25/02/21 26/02/20 26/02/19 26/02/18 -
Price 17.38 15.20 14.82 15.80 15.40 18.62 22.42 -
P/RPS 1.64 1.55 1.88 2.23 2.06 2.59 3.18 -10.44%
P/EPS 21.30 157.81 19.64 17.75 15.96 18.97 24.59 -2.36%
EY 4.70 0.63 5.09 5.64 6.27 5.27 4.07 2.42%
DY 0.70 0.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.83 1.72 1.90 1.95 2.50 3.23 -8.54%

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