[AJI] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 42.47%
YoY- -15.23%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 483,684 445,829 359,312 323,724 340,870 328,249 321,233 7.05%
PBT 49,089 6,324 43,973 53,891 57,160 57,245 48,102 0.33%
Tax -11,876 -1,932 -9,559 -13,292 -13,153 -12,488 -6,527 10.48%
NP 37,213 4,392 34,414 40,599 44,007 44,757 41,575 -1.82%
-
NP to SH 37,213 4,392 34,414 40,599 44,007 44,757 41,575 -1.82%
-
Tax Rate 24.19% 30.55% 21.74% 24.66% 23.01% 21.82% 13.57% -
Total Cost 446,471 441,437 324,898 283,125 296,863 283,492 279,658 8.10%
-
Net Worth 560,566 505,239 523,479 506,455 480,920 453,560 422,553 4.82%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 5,532 5,167 - - - - - -
Div Payout % 14.87% 117.67% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 560,566 505,239 523,479 506,455 480,920 453,560 422,553 4.82%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.69% 0.99% 9.58% 12.54% 12.91% 13.64% 12.94% -
ROE 6.64% 0.87% 6.57% 8.02% 9.15% 9.87% 9.84% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 795.55 733.28 590.98 532.45 560.65 539.89 528.35 7.05%
EPS 61.21 7.22 56.60 66.78 72.38 73.62 68.38 -1.82%
DPS 9.10 8.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.22 8.31 8.61 8.33 7.91 7.46 6.95 4.82%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 795.55 733.28 590.98 532.45 560.65 539.89 528.35 7.05%
EPS 61.21 7.22 56.60 66.78 72.38 73.62 68.38 -1.82%
DPS 9.10 8.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.22 8.31 8.61 8.33 7.91 7.46 6.95 4.82%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 15.90 13.08 15.40 16.02 14.48 19.40 21.10 -
P/RPS 2.00 1.78 2.61 3.01 2.58 3.59 3.99 -10.86%
P/EPS 25.98 181.07 27.21 23.99 20.01 26.35 30.86 -2.82%
EY 3.85 0.55 3.68 4.17 5.00 3.79 3.24 2.91%
DY 0.57 0.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.57 1.79 1.92 1.83 2.60 3.04 -9.05%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 28/02/22 25/02/21 26/02/20 26/02/19 26/02/18 -
Price 17.38 15.20 14.82 15.80 15.40 18.62 22.42 -
P/RPS 2.18 2.07 2.51 2.97 2.75 3.45 4.24 -10.49%
P/EPS 28.40 210.42 26.18 23.66 21.28 25.29 32.79 -2.36%
EY 3.52 0.48 3.82 4.23 4.70 3.95 3.05 2.41%
DY 0.52 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.83 1.72 1.90 1.95 2.50 3.23 -8.54%

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