[AJI] YoY Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -68.23%
YoY- 25.82%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 100,604 95,228 96,423 98,715 95,518 86,186 87,771 2.29%
PBT 17,825 14,611 10,421 17,317 13,673 11,347 11,463 7.63%
Tax -4,108 -3,442 -2,539 -4,361 -3,376 -3,122 -3,152 4.51%
NP 13,717 11,169 7,882 12,956 10,297 8,225 8,311 8.70%
-
NP to SH 13,717 11,169 7,882 12,956 10,297 8,225 8,311 8.70%
-
Tax Rate 23.05% 23.56% 24.36% 25.18% 24.69% 27.51% 27.50% -
Total Cost 86,887 84,059 88,541 85,759 85,221 77,961 79,460 1.49%
-
Net Worth 479,096 448,088 482,744 321,018 290,011 270,555 252,923 11.22%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 479,096 448,088 482,744 321,018 290,011 270,555 252,923 11.22%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.63% 11.73% 8.17% 13.12% 10.78% 9.54% 9.47% -
ROE 2.86% 2.49% 1.63% 4.04% 3.55% 3.04% 3.29% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 165.47 156.63 158.59 162.36 157.10 141.76 144.36 2.29%
EPS 22.56 18.37 12.96 21.31 16.94 13.53 13.67 8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.88 7.37 7.94 5.28 4.77 4.45 4.16 11.22%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 165.47 156.63 158.59 162.36 157.10 141.76 144.36 2.29%
EPS 22.56 18.37 12.96 21.31 16.94 13.53 13.67 8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.88 7.37 7.94 5.28 4.77 4.45 4.16 11.22%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 17.64 22.10 24.34 12.52 6.14 6.07 4.38 -
P/RPS 10.66 14.11 15.35 7.71 3.91 4.28 3.03 23.31%
P/EPS 78.19 120.30 187.75 58.75 36.25 44.87 32.04 16.02%
EY 1.28 0.83 0.53 1.70 2.76 2.23 3.12 -13.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 3.00 3.07 2.37 1.29 1.36 1.05 13.45%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 23/08/18 24/08/17 24/08/16 26/08/15 25/08/14 22/08/13 -
Price 17.46 21.88 26.00 14.20 5.65 6.06 4.33 -
P/RPS 10.55 13.97 16.39 8.75 3.60 4.27 3.00 23.30%
P/EPS 77.39 119.10 200.55 66.64 33.36 44.80 31.68 16.04%
EY 1.29 0.84 0.50 1.50 3.00 2.23 3.16 -13.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 2.97 3.27 2.69 1.18 1.36 1.04 13.46%

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