[AJI] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 50.77%
YoY- 42.2%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 328,249 321,233 304,989 289,961 259,313 257,760 248,240 4.76%
PBT 57,245 48,102 50,397 45,547 32,407 31,206 21,990 17.27%
Tax -12,488 -6,527 -11,890 -11,353 -8,360 -8,447 -7,021 10.06%
NP 44,757 41,575 38,507 34,194 24,047 22,759 14,969 20.01%
-
NP to SH 44,757 41,575 38,507 34,194 24,047 22,759 14,969 20.01%
-
Tax Rate 21.82% 13.57% 23.59% 24.93% 25.80% 27.07% 31.93% -
Total Cost 283,492 279,658 266,482 255,767 235,266 235,001 233,271 3.30%
-
Net Worth 453,560 422,553 325,882 301,563 274,811 255,963 240,156 11.17%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 453,560 422,553 325,882 301,563 274,811 255,963 240,156 11.17%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.64% 12.94% 12.63% 11.79% 9.27% 8.83% 6.03% -
ROE 9.87% 9.84% 11.82% 11.34% 8.75% 8.89% 6.23% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 539.89 528.35 501.63 476.92 426.51 423.95 408.30 4.76%
EPS 73.62 68.38 63.34 56.24 39.55 37.43 24.62 20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.46 6.95 5.36 4.96 4.52 4.21 3.95 11.17%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 539.89 528.35 501.63 476.92 426.51 423.95 408.30 4.76%
EPS 73.62 68.38 63.34 56.24 39.55 37.43 24.62 20.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.46 6.95 5.36 4.96 4.52 4.21 3.95 11.17%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 19.40 21.10 13.88 8.85 5.50 4.93 4.14 -
P/RPS 3.59 3.99 2.77 1.86 1.29 1.16 1.01 23.52%
P/EPS 26.35 30.86 21.92 15.74 13.91 13.17 16.82 7.76%
EY 3.79 3.24 4.56 6.35 7.19 7.59 5.95 -7.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 3.04 2.59 1.78 1.22 1.17 1.05 16.30%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 27/02/17 24/02/16 16/02/15 20/02/14 27/02/13 -
Price 18.62 22.42 14.50 9.15 5.70 5.00 4.18 -
P/RPS 3.45 4.24 2.89 1.92 1.34 1.18 1.02 22.50%
P/EPS 25.29 32.79 22.89 16.27 14.41 13.36 16.98 6.86%
EY 3.95 3.05 4.37 6.15 6.94 7.49 5.89 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.23 2.71 1.84 1.26 1.19 1.06 15.36%

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