[AJI] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 209.62%
YoY- -2.26%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 210,726 221,903 213,072 211,843 198,019 189,493 174,646 3.17%
PBT 37,847 37,604 34,631 31,218 33,258 30,109 21,635 9.75%
Tax -9,028 -8,566 -7,930 -6,814 -8,289 -7,430 -5,790 7.67%
NP 28,819 29,038 26,701 24,404 24,969 22,679 15,845 10.47%
-
NP to SH 28,819 29,038 26,701 24,404 24,969 22,679 15,845 10.47%
-
Tax Rate 23.85% 22.78% 22.90% 21.83% 24.92% 24.68% 26.76% -
Total Cost 181,907 192,865 186,371 187,439 173,050 166,814 158,801 2.28%
-
Net Worth 494,295 465,720 435,320 405,529 313,114 290,011 266,907 10.80%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 29,973 - - - - - - -
Div Payout % 104.01% - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 494,295 465,720 435,320 405,529 313,114 290,011 266,907 10.80%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 13.68% 13.09% 12.53% 11.52% 12.61% 11.97% 9.07% -
ROE 5.83% 6.24% 6.13% 6.02% 7.97% 7.82% 5.94% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 346.59 364.98 350.45 348.43 325.69 311.67 287.25 3.17%
EPS 47.40 47.76 43.92 40.14 41.07 37.30 26.06 10.47%
DPS 49.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.13 7.66 7.16 6.67 5.15 4.77 4.39 10.80%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 346.59 364.98 350.45 348.43 325.69 311.67 287.25 3.17%
EPS 47.40 47.76 43.92 40.14 41.07 37.30 26.06 10.47%
DPS 49.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.13 7.66 7.16 6.67 5.15 4.77 4.39 10.80%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 16.20 16.66 21.78 20.00 13.30 6.35 6.17 -
P/RPS 4.67 4.56 6.21 5.74 4.08 2.04 2.15 13.78%
P/EPS 34.18 34.88 49.59 49.83 32.39 17.02 23.67 6.30%
EY 2.93 2.87 2.02 2.01 3.09 5.87 4.22 -5.89%
DY 3.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.17 3.04 3.00 2.58 1.33 1.41 5.90%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 27/11/19 28/11/18 23/11/17 23/11/16 25/11/15 17/11/14 -
Price 15.18 15.34 20.40 18.60 13.20 6.40 5.94 -
P/RPS 4.38 4.20 5.82 5.34 4.05 2.05 2.07 13.29%
P/EPS 32.03 32.12 46.45 46.34 32.14 17.16 22.79 5.83%
EY 3.12 3.11 2.15 2.16 3.11 5.83 4.39 -5.52%
DY 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.00 2.85 2.79 2.56 1.34 1.35 5.57%

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