[AJI] YoY Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -65.37%
YoY- 25.19%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 95,228 96,423 98,715 95,518 86,186 87,771 80,921 2.74%
PBT 14,611 10,421 17,317 13,673 11,347 11,463 7,864 10.87%
Tax -3,442 -2,539 -4,361 -3,376 -3,122 -3,152 -2,275 7.14%
NP 11,169 7,882 12,956 10,297 8,225 8,311 5,589 12.22%
-
NP to SH 11,169 7,882 12,956 10,297 8,225 8,311 5,589 12.22%
-
Tax Rate 23.56% 24.36% 25.18% 24.69% 27.51% 27.50% 28.93% -
Total Cost 84,059 88,541 85,759 85,221 77,961 79,460 75,332 1.84%
-
Net Worth 448,088 482,744 321,018 290,011 270,555 252,923 240,764 10.90%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 448,088 482,744 321,018 290,011 270,555 252,923 240,764 10.90%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.73% 8.17% 13.12% 10.78% 9.54% 9.47% 6.91% -
ROE 2.49% 1.63% 4.04% 3.55% 3.04% 3.29% 2.32% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 156.63 158.59 162.36 157.10 141.76 144.36 133.10 2.74%
EPS 18.37 12.96 21.31 16.94 13.53 13.67 9.19 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.37 7.94 5.28 4.77 4.45 4.16 3.96 10.90%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 156.63 158.59 162.36 157.10 141.76 144.36 133.10 2.74%
EPS 18.37 12.96 21.31 16.94 13.53 13.67 9.19 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.37 7.94 5.28 4.77 4.45 4.16 3.96 10.90%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 22.10 24.34 12.52 6.14 6.07 4.38 4.28 -
P/RPS 14.11 15.35 7.71 3.91 4.28 3.03 3.22 27.90%
P/EPS 120.30 187.75 58.75 36.25 44.87 32.04 46.56 17.13%
EY 0.83 0.53 1.70 2.76 2.23 3.12 2.15 -14.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.07 2.37 1.29 1.36 1.05 1.08 18.55%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 24/08/17 24/08/16 26/08/15 25/08/14 22/08/13 27/08/12 -
Price 21.88 26.00 14.20 5.65 6.06 4.33 4.61 -
P/RPS 13.97 16.39 8.75 3.60 4.27 3.00 3.46 26.17%
P/EPS 119.10 200.55 66.64 33.36 44.80 31.68 50.15 15.49%
EY 0.84 0.50 1.50 3.00 2.23 3.16 1.99 -13.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.27 2.69 1.18 1.36 1.04 1.16 16.95%

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