[AJI] YoY Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 386.83%
YoY- 359.61%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 461,689 447,731 436,286 419,917 400,201 340,376 345,351 4.95%
PBT 77,746 72,660 67,067 211,469 53,941 40,596 37,596 12.86%
Tax -17,893 -16,079 -10,806 -24,007 -13,154 -10,863 -9,555 11.01%
NP 59,853 56,581 56,261 187,462 40,787 29,733 28,041 13.45%
-
NP to SH 59,853 56,581 56,261 187,462 40,787 29,733 28,041 13.45%
-
Tax Rate 23.01% 22.13% 16.11% 11.35% 24.39% 26.76% 25.41% -
Total Cost 401,836 391,150 380,025 232,455 359,414 310,643 317,310 4.01%
-
Net Worth 495,511 465,112 437,144 474,840 307,642 279,675 262,043 11.19%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - 28,575 28,271 - 20,519 12,159 11,247 -
Div Payout % - 50.50% 50.25% - 50.31% 40.90% 40.11% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 495,511 465,112 437,144 474,840 307,642 279,675 262,043 11.19%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 12.96% 12.64% 12.90% 44.64% 10.19% 8.74% 8.12% -
ROE 12.08% 12.17% 12.87% 39.48% 13.26% 10.63% 10.70% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 759.37 736.41 717.59 690.66 658.24 559.84 568.02 4.95%
EPS 98.44 93.06 92.54 308.33 67.09 48.90 46.12 13.45%
DPS 0.00 47.00 46.50 0.00 33.75 20.00 18.50 -
NAPS 8.15 7.65 7.19 7.81 5.06 4.60 4.31 11.19%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 759.37 736.41 717.59 690.66 658.24 559.84 568.02 4.95%
EPS 98.44 93.06 92.54 308.33 67.09 48.90 46.12 13.45%
DPS 0.00 47.00 46.50 0.00 33.75 20.00 18.50 -
NAPS 8.15 7.65 7.19 7.81 5.06 4.60 4.31 11.19%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 13.00 18.00 22.30 15.90 8.98 6.30 5.10 -
P/RPS 1.71 2.44 3.11 2.30 1.36 1.13 0.90 11.27%
P/EPS 13.21 19.34 24.10 5.16 13.39 12.88 11.06 3.00%
EY 7.57 5.17 4.15 19.39 7.47 7.76 9.04 -2.91%
DY 0.00 2.61 2.09 0.00 3.76 3.17 3.63 -
P/NAPS 1.60 2.35 3.10 2.04 1.77 1.37 1.18 5.20%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 25/06/20 23/05/19 24/05/18 29/05/17 24/05/16 18/05/15 28/05/14 -
Price 15.00 17.52 22.00 20.00 13.28 6.35 6.10 -
P/RPS 1.98 2.38 3.07 2.90 2.02 1.13 1.07 10.79%
P/EPS 15.24 18.83 23.77 6.49 19.80 12.98 13.23 2.38%
EY 6.56 5.31 4.21 15.42 5.05 7.70 7.56 -2.33%
DY 0.00 2.68 2.11 0.00 2.54 3.15 3.03 -
P/NAPS 1.84 2.29 3.06 2.56 2.62 1.38 1.42 4.40%

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