[AJI] YoY Quarter Result on 30-Sep-2017 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 109.62%
YoY- 37.53%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 115,642 121,299 117,844 115,420 99,304 93,975 88,460 4.56%
PBT 18,040 19,779 20,020 20,797 15,941 16,436 10,288 9.80%
Tax -4,277 -4,458 -4,488 -4,275 -3,928 -4,054 -2,668 8.17%
NP 13,763 15,321 15,532 16,522 12,013 12,382 7,620 10.34%
-
NP to SH 13,763 15,321 15,532 16,522 12,013 12,382 7,620 10.34%
-
Tax Rate 23.71% 22.54% 22.42% 20.56% 24.64% 24.67% 25.93% -
Total Cost 101,879 105,978 102,312 98,898 87,291 81,593 80,840 3.92%
-
Net Worth 494,295 465,720 435,320 405,529 313,114 290,011 266,907 10.80%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 29,973 - - - - - - -
Div Payout % 217.79% - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 494,295 465,720 435,320 405,529 313,114 290,011 266,907 10.80%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 11.90% 12.63% 13.18% 14.31% 12.10% 13.18% 8.61% -
ROE 2.78% 3.29% 3.57% 4.07% 3.84% 4.27% 2.85% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 190.20 199.51 193.83 189.84 163.33 154.57 145.50 4.56%
EPS 22.64 25.20 25.55 27.17 19.76 20.37 12.53 10.35%
DPS 49.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.13 7.66 7.16 6.67 5.15 4.77 4.39 10.80%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 190.20 199.51 193.83 189.84 163.33 154.57 145.50 4.56%
EPS 22.64 25.20 25.55 27.17 19.76 20.37 12.53 10.35%
DPS 49.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.13 7.66 7.16 6.67 5.15 4.77 4.39 10.80%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 16.20 16.66 21.78 20.00 13.30 6.35 6.17 -
P/RPS 8.52 8.35 11.24 10.54 8.14 4.11 4.24 12.32%
P/EPS 71.56 66.11 85.26 73.60 67.31 31.18 49.23 6.42%
EY 1.40 1.51 1.17 1.36 1.49 3.21 2.03 -5.99%
DY 3.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.17 3.04 3.00 2.58 1.33 1.41 5.90%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 24/11/20 27/11/19 28/11/18 23/11/17 23/11/16 25/11/15 17/11/14 -
Price 15.18 15.34 20.40 18.60 13.20 6.40 5.94 -
P/RPS 7.98 7.69 10.52 9.80 8.08 4.14 4.08 11.81%
P/EPS 67.06 60.87 79.85 68.45 66.81 31.43 47.39 5.95%
EY 1.49 1.64 1.25 1.46 1.50 3.18 2.11 -5.62%
DY 3.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 2.00 2.85 2.79 2.56 1.34 1.35 5.57%

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