[AJI] YoY Quarter Result on 30-Jun-2018 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -23.95%
YoY- 41.7%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 115,071 95,084 100,604 95,228 96,423 98,715 95,518 3.14%
PBT 20,297 19,807 17,825 14,611 10,421 17,317 13,673 6.79%
Tax -5,091 -4,751 -4,108 -3,442 -2,539 -4,361 -3,376 7.07%
NP 15,206 15,056 13,717 11,169 7,882 12,956 10,297 6.70%
-
NP to SH 15,206 15,056 13,717 11,169 7,882 12,956 10,297 6.70%
-
Tax Rate 25.08% 23.99% 23.05% 23.56% 24.36% 25.18% 24.69% -
Total Cost 99,865 80,028 86,887 84,059 88,541 85,759 85,221 2.67%
-
Net Worth 527,735 510,711 479,096 448,088 482,744 321,018 290,011 10.48%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 527,735 510,711 479,096 448,088 482,744 321,018 290,011 10.48%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 13.21% 15.83% 13.63% 11.73% 8.17% 13.12% 10.78% -
ROE 2.88% 2.95% 2.86% 2.49% 1.63% 4.04% 3.55% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 189.26 156.39 165.47 156.63 158.59 162.36 157.10 3.14%
EPS 25.01 24.76 22.56 18.37 12.96 21.31 16.94 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.68 8.40 7.88 7.37 7.94 5.28 4.77 10.48%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 189.26 156.39 165.47 156.63 158.59 162.36 157.10 3.14%
EPS 25.01 24.76 22.56 18.37 12.96 21.31 16.94 6.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.68 8.40 7.88 7.37 7.94 5.28 4.77 10.48%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 15.50 17.00 17.64 22.10 24.34 12.52 6.14 -
P/RPS 8.19 10.87 10.66 14.11 15.35 7.71 3.91 13.10%
P/EPS 61.97 68.65 78.19 120.30 187.75 58.75 36.25 9.33%
EY 1.61 1.46 1.28 0.83 0.53 1.70 2.76 -8.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.02 2.24 3.00 3.07 2.37 1.29 5.60%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 17/08/21 17/08/20 22/08/19 23/08/18 24/08/17 24/08/16 26/08/15 -
Price 15.60 15.14 17.46 21.88 26.00 14.20 5.65 -
P/RPS 8.24 9.68 10.55 13.97 16.39 8.75 3.60 14.78%
P/EPS 62.37 61.14 77.39 119.10 200.55 66.64 33.36 10.98%
EY 1.60 1.64 1.29 0.84 0.50 1.50 3.00 -9.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.80 2.22 2.97 3.27 2.69 1.18 7.28%

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