[AJI] YoY Quarter Result on 30-Jun-2020 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -4.99%
YoY- 9.76%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 148,527 141,510 115,071 95,084 100,604 95,228 96,423 7.46%
PBT 16,051 -838 20,297 19,807 17,825 14,611 10,421 7.46%
Tax -3,840 -10 -5,091 -4,751 -4,108 -3,442 -2,539 7.13%
NP 12,211 -848 15,206 15,056 13,717 11,169 7,882 7.56%
-
NP to SH 12,211 -848 15,206 15,056 13,717 11,169 7,882 7.56%
-
Tax Rate 23.92% - 25.08% 23.99% 23.05% 23.56% 24.36% -
Total Cost 136,316 142,358 99,865 80,028 86,887 84,059 88,541 7.45%
-
Net Worth 535,639 499,767 527,735 510,711 479,096 448,088 482,744 1.74%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,532 5,167 - - - - - -
Div Payout % 45.31% 0.00% - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 535,639 499,767 527,735 510,711 479,096 448,088 482,744 1.74%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.22% -0.60% 13.21% 15.83% 13.63% 11.73% 8.17% -
ROE 2.28% -0.17% 2.88% 2.95% 2.86% 2.49% 1.63% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 244.29 232.75 189.26 156.39 165.47 156.63 158.59 7.46%
EPS 20.08 -1.39 25.01 24.76 22.56 18.37 12.96 7.56%
DPS 9.10 8.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.81 8.22 8.68 8.40 7.88 7.37 7.94 1.74%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 244.29 232.75 189.26 156.39 165.47 156.63 158.59 7.46%
EPS 20.08 -1.39 25.01 24.76 22.56 18.37 12.96 7.56%
DPS 9.10 8.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.81 8.22 8.68 8.40 7.88 7.37 7.94 1.74%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 14.86 11.98 15.50 17.00 17.64 22.10 24.34 -
P/RPS 6.08 5.15 8.19 10.87 10.66 14.11 15.35 -14.29%
P/EPS 73.99 -858.93 61.97 68.65 78.19 120.30 187.75 -14.36%
EY 1.35 -0.12 1.61 1.46 1.28 0.83 0.53 16.85%
DY 0.61 0.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.46 1.79 2.02 2.24 3.00 3.07 -9.46%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 24/08/22 17/08/21 17/08/20 22/08/19 23/08/18 24/08/17 -
Price 16.26 11.90 15.60 15.14 17.46 21.88 26.00 -
P/RPS 6.66 5.11 8.24 9.68 10.55 13.97 16.39 -13.93%
P/EPS 80.96 -853.19 62.37 61.14 77.39 119.10 200.55 -14.02%
EY 1.24 -0.12 1.60 1.64 1.29 0.84 0.50 16.33%
DY 0.56 0.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.45 1.80 1.80 2.22 2.97 3.27 -9.05%

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