[AJI] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 92.64%
YoY- -4.47%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 211,843 198,019 189,493 174,646 176,290 167,513 161,483 4.62%
PBT 31,218 33,258 30,109 21,635 22,631 16,418 18,192 9.40%
Tax -6,814 -8,289 -7,430 -5,790 -6,045 -4,461 -4,728 6.27%
NP 24,404 24,969 22,679 15,845 16,586 11,957 13,464 10.41%
-
NP to SH 24,404 24,969 22,679 15,845 16,586 11,957 13,464 10.41%
-
Tax Rate 21.83% 24.92% 24.68% 26.76% 26.71% 27.17% 25.99% -
Total Cost 187,439 173,050 166,814 158,801 159,704 155,556 148,019 4.00%
-
Net Worth 405,529 313,114 290,011 266,907 250,491 237,116 233,460 9.63%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 405,529 313,114 290,011 266,907 250,491 237,116 233,460 9.63%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,797 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.52% 12.61% 11.97% 9.07% 9.41% 7.14% 8.34% -
ROE 6.02% 7.97% 7.82% 5.94% 6.62% 5.04% 5.77% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 348.43 325.69 311.67 287.25 289.96 275.52 265.61 4.62%
EPS 40.14 41.07 37.30 26.06 27.28 19.67 22.15 10.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.67 5.15 4.77 4.39 4.12 3.90 3.84 9.62%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 348.43 325.69 311.67 287.25 289.96 275.52 265.60 4.62%
EPS 40.14 41.07 37.30 26.06 27.28 19.67 22.15 10.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.67 5.15 4.77 4.39 4.12 3.90 3.8399 9.63%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 20.00 13.30 6.35 6.17 4.50 4.07 3.63 -
P/RPS 5.74 4.08 2.04 2.15 1.55 1.48 1.37 26.94%
P/EPS 49.83 32.39 17.02 23.67 16.50 20.70 16.39 20.34%
EY 2.01 3.09 5.87 4.22 6.06 4.83 6.10 -16.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.58 1.33 1.41 1.09 1.04 0.95 21.10%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 25/11/15 17/11/14 26/11/13 22/11/12 30/11/11 -
Price 18.60 13.20 6.40 5.94 4.44 4.10 3.80 -
P/RPS 5.34 4.05 2.05 2.07 1.53 1.49 1.43 24.53%
P/EPS 46.34 32.14 17.16 22.79 16.28 20.85 17.16 17.98%
EY 2.16 3.11 5.83 4.39 6.14 4.80 5.83 -15.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 2.56 1.34 1.35 1.08 1.05 0.99 18.83%

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