[AJI] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 58.86%
YoY- -16.18%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 312,890 299,659 225,136 210,726 221,903 213,072 211,843 6.71%
PBT 29,833 3,042 31,937 37,847 37,604 34,631 31,218 -0.75%
Tax -7,268 -954 -7,781 -9,028 -8,566 -7,930 -6,814 1.08%
NP 22,565 2,088 24,156 28,819 29,038 26,701 24,404 -1.29%
-
NP to SH 22,565 2,088 24,156 28,819 29,038 26,701 24,404 -1.29%
-
Tax Rate 24.36% 31.36% 24.36% 23.85% 22.78% 22.90% 21.83% -
Total Cost 290,325 297,571 200,980 181,907 192,865 186,371 187,439 7.56%
-
Net Worth 545,974 502,807 513,143 494,295 465,720 435,320 405,529 5.07%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 5,532 - 23,255 29,973 - - - -
Div Payout % 24.52% - 96.27% 104.01% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 545,974 502,807 513,143 494,295 465,720 435,320 405,529 5.07%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.21% 0.70% 10.73% 13.68% 13.09% 12.53% 11.52% -
ROE 4.13% 0.42% 4.71% 5.83% 6.24% 6.13% 6.02% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 514.63 492.87 370.30 346.59 364.98 350.45 348.43 6.71%
EPS 37.11 3.43 39.73 47.40 47.76 43.92 40.14 -1.29%
DPS 9.10 0.00 38.25 49.30 0.00 0.00 0.00 -
NAPS 8.98 8.27 8.44 8.13 7.66 7.16 6.67 5.07%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 514.63 492.87 370.30 346.59 364.98 350.45 348.43 6.71%
EPS 37.11 3.43 39.73 47.40 47.76 43.92 40.14 -1.29%
DPS 9.10 0.00 38.25 49.30 0.00 0.00 0.00 -
NAPS 8.98 8.27 8.44 8.13 7.66 7.16 6.67 5.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 15.44 11.54 15.88 16.20 16.66 21.78 20.00 -
P/RPS 3.00 2.34 4.29 4.67 4.56 6.21 5.74 -10.24%
P/EPS 41.60 336.03 39.97 34.18 34.88 49.59 49.83 -2.96%
EY 2.40 0.30 2.50 2.93 2.87 2.02 2.01 2.99%
DY 0.59 0.00 2.41 3.04 0.00 0.00 0.00 -
P/NAPS 1.72 1.40 1.88 1.99 2.17 3.04 3.00 -8.85%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 24/11/21 24/11/20 27/11/19 28/11/18 23/11/17 -
Price 16.00 11.36 15.78 15.18 15.34 20.40 18.60 -
P/RPS 3.11 2.30 4.26 4.38 4.20 5.82 5.34 -8.61%
P/EPS 43.11 330.78 39.72 32.03 32.12 46.45 46.34 -1.19%
EY 2.32 0.30 2.52 3.12 3.11 2.15 2.16 1.19%
DY 0.57 0.00 2.42 3.25 0.00 0.00 0.00 -
P/NAPS 1.78 1.37 1.87 1.87 2.00 2.85 2.79 -7.21%

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