[AJI] YoY Cumulative Quarter Result on 30-Jun-2024 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- -95.29%
YoY- 54.99%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 171,435 148,527 141,510 115,071 95,084 100,604 95,228 10.28%
PBT 24,334 16,051 -838 20,297 19,807 17,825 14,611 8.86%
Tax -5,408 -3,840 -10 -5,091 -4,751 -4,108 -3,442 7.81%
NP 18,926 12,211 -848 15,206 15,056 13,717 11,169 9.17%
-
NP to SH 18,926 12,211 -848 15,206 15,056 13,717 11,169 9.17%
-
Tax Rate 22.22% 23.92% - 25.08% 23.99% 23.05% 23.56% -
Total Cost 152,509 136,316 142,358 99,865 80,028 86,887 84,059 10.42%
-
Net Worth 790,995 535,639 499,767 527,735 510,711 479,096 448,088 9.92%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 152,240 5,532 5,167 - - - - -
Div Payout % 804.40% 45.31% 0.00% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 790,995 535,639 499,767 527,735 510,711 479,096 448,088 9.92%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 11.04% 8.22% -0.60% 13.21% 15.83% 13.63% 11.73% -
ROE 2.39% 2.28% -0.17% 2.88% 2.95% 2.86% 2.49% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 281.97 244.29 232.75 189.26 156.39 165.47 156.63 10.28%
EPS 31.13 20.08 -1.39 25.01 24.76 22.56 18.37 9.18%
DPS 250.40 9.10 8.50 0.00 0.00 0.00 0.00 -
NAPS 13.01 8.81 8.22 8.68 8.40 7.88 7.37 9.92%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 281.97 244.29 232.75 189.26 156.39 165.47 156.63 10.28%
EPS 31.13 20.08 -1.39 25.01 24.76 22.56 18.37 9.18%
DPS 250.40 9.10 8.50 0.00 0.00 0.00 0.00 -
NAPS 13.01 8.81 8.22 8.68 8.40 7.88 7.37 9.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 15.50 14.86 11.98 15.50 17.00 17.64 22.10 -
P/RPS 5.50 6.08 5.15 8.19 10.87 10.66 14.11 -14.51%
P/EPS 49.79 73.99 -858.93 61.97 68.65 78.19 120.30 -13.66%
EY 2.01 1.35 -0.12 1.61 1.46 1.28 0.83 15.86%
DY 16.15 0.61 0.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.69 1.46 1.79 2.02 2.24 3.00 -14.27%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 24/08/23 24/08/22 17/08/21 17/08/20 22/08/19 23/08/18 -
Price 14.48 16.26 11.90 15.60 15.14 17.46 21.88 -
P/RPS 5.14 6.66 5.11 8.24 9.68 10.55 13.97 -15.33%
P/EPS 46.52 80.96 -853.19 62.37 61.14 77.39 119.10 -14.49%
EY 2.15 1.24 -0.12 1.60 1.64 1.29 0.84 16.94%
DY 17.29 0.56 0.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.85 1.45 1.80 1.80 2.22 2.97 -15.11%

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