[AJI] YoY Annualized Quarter Result on 31-Mar-2020 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 2.01%
YoY- 5.78%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 603,747 484,678 443,119 461,689 447,731 436,286 419,917 6.23%
PBT 15,861 24,286 61,104 77,746 72,660 67,067 211,469 -35.04%
Tax 11,631 -7,290 -14,717 -17,893 -16,079 -10,806 -24,007 -
NP 27,492 16,996 46,387 59,853 56,581 56,261 187,462 -27.37%
-
NP to SH 27,492 16,996 46,387 59,853 56,581 56,261 187,462 -27.37%
-
Tax Rate -73.33% 30.02% 24.09% 23.01% 22.13% 16.11% 11.35% -
Total Cost 576,255 467,682 396,732 401,836 391,150 380,025 232,455 16.32%
-
Net Worth 528,951 505,847 511,927 495,511 465,112 437,144 474,840 1.81%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 5,167 - - - 28,575 28,271 - -
Div Payout % 18.80% - - - 50.50% 50.25% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 528,951 505,847 511,927 495,511 465,112 437,144 474,840 1.81%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.55% 3.51% 10.47% 12.96% 12.64% 12.90% 44.64% -
ROE 5.20% 3.36% 9.06% 12.08% 12.17% 12.87% 39.48% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 993.02 797.18 728.83 759.37 736.41 717.59 690.66 6.23%
EPS 45.22 27.95 76.30 98.44 93.06 92.54 308.33 -27.37%
DPS 8.50 0.00 0.00 0.00 47.00 46.50 0.00 -
NAPS 8.70 8.32 8.42 8.15 7.65 7.19 7.81 1.81%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 993.02 797.18 728.83 759.37 736.41 717.59 690.66 6.23%
EPS 45.22 27.95 76.30 98.44 93.06 92.54 308.33 -27.37%
DPS 8.50 0.00 0.00 0.00 47.00 46.50 0.00 -
NAPS 8.70 8.32 8.42 8.15 7.65 7.19 7.81 1.81%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 15.98 14.50 15.88 13.00 18.00 22.30 15.90 -
P/RPS 1.61 1.82 2.18 1.71 2.44 3.11 2.30 -5.76%
P/EPS 35.34 51.87 20.81 13.21 19.34 24.10 5.16 37.78%
EY 2.83 1.93 4.80 7.57 5.17 4.15 19.39 -27.42%
DY 0.53 0.00 0.00 0.00 2.61 2.09 0.00 -
P/NAPS 1.84 1.74 1.89 1.60 2.35 3.10 2.04 -1.70%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 26/05/22 24/05/21 25/06/20 23/05/19 24/05/18 29/05/17 -
Price 14.28 13.70 15.60 15.00 17.52 22.00 20.00 -
P/RPS 1.44 1.72 2.14 1.98 2.38 3.07 2.90 -11.00%
P/EPS 31.58 49.01 20.45 15.24 18.83 23.77 6.49 30.15%
EY 3.17 2.04 4.89 6.56 5.31 4.21 15.42 -23.16%
DY 0.60 0.00 0.00 0.00 2.68 2.11 0.00 -
P/NAPS 1.64 1.65 1.85 1.84 2.29 3.06 2.56 -7.14%

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