[AJI] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 70.36%
YoY- 7.97%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 323,724 340,870 328,249 321,233 304,989 289,961 259,313 3.76%
PBT 53,891 57,160 57,245 48,102 50,397 45,547 32,407 8.83%
Tax -13,292 -13,153 -12,488 -6,527 -11,890 -11,353 -8,360 8.02%
NP 40,599 44,007 44,757 41,575 38,507 34,194 24,047 9.11%
-
NP to SH 40,599 44,007 44,757 41,575 38,507 34,194 24,047 9.11%
-
Tax Rate 24.66% 23.01% 21.82% 13.57% 23.59% 24.93% 25.80% -
Total Cost 283,125 296,863 283,492 279,658 266,482 255,767 235,266 3.13%
-
Net Worth 506,455 480,920 453,560 422,553 325,882 301,563 274,811 10.71%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 506,455 480,920 453,560 422,553 325,882 301,563 274,811 10.71%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 12.54% 12.91% 13.64% 12.94% 12.63% 11.79% 9.27% -
ROE 8.02% 9.15% 9.87% 9.84% 11.82% 11.34% 8.75% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 532.45 560.65 539.89 528.35 501.63 476.92 426.51 3.76%
EPS 66.78 72.38 73.62 68.38 63.34 56.24 39.55 9.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.33 7.91 7.46 6.95 5.36 4.96 4.52 10.71%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 532.45 560.65 539.89 528.35 501.63 476.92 426.51 3.76%
EPS 66.78 72.38 73.62 68.38 63.34 56.24 39.55 9.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.33 7.91 7.46 6.95 5.36 4.96 4.52 10.71%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 16.02 14.48 19.40 21.10 13.88 8.85 5.50 -
P/RPS 3.01 2.58 3.59 3.99 2.77 1.86 1.29 15.15%
P/EPS 23.99 20.01 26.35 30.86 21.92 15.74 13.91 9.50%
EY 4.17 5.00 3.79 3.24 4.56 6.35 7.19 -8.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.83 2.60 3.04 2.59 1.78 1.22 7.84%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 26/02/19 26/02/18 27/02/17 24/02/16 16/02/15 -
Price 15.80 15.40 18.62 22.42 14.50 9.15 5.70 -
P/RPS 2.97 2.75 3.45 4.24 2.89 1.92 1.34 14.17%
P/EPS 23.66 21.28 25.29 32.79 22.89 16.27 14.41 8.60%
EY 4.23 4.70 3.95 3.05 4.37 6.15 6.94 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.95 2.50 3.23 2.71 1.84 1.26 7.07%

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