[AJI] YoY Quarter Result on 31-Dec-2016 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 12.69%
YoY- 17.57%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 118,967 115,177 109,390 106,970 100,468 84,667 81,470 6.51%
PBT 19,556 22,614 16,884 17,139 15,438 10,772 8,575 14.72%
Tax -4,587 -4,558 287 -3,601 -3,923 -2,570 -2,402 11.37%
NP 14,969 18,056 17,171 13,538 11,515 8,202 6,173 15.90%
-
NP to SH 14,969 18,056 17,171 13,538 11,515 8,202 6,173 15.90%
-
Tax Rate 23.46% 20.16% -1.70% 21.01% 25.41% 23.86% 28.01% -
Total Cost 103,998 97,121 92,219 93,432 88,953 76,465 75,297 5.52%
-
Net Worth 480,920 453,560 422,553 325,882 301,563 274,811 255,963 11.07%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 480,920 453,560 422,553 325,882 301,563 274,811 255,963 11.07%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.58% 15.68% 15.70% 12.66% 11.46% 9.69% 7.58% -
ROE 3.11% 3.98% 4.06% 4.15% 3.82% 2.98% 2.41% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 195.67 189.44 179.92 175.94 165.25 139.26 134.00 6.51%
EPS 24.62 29.70 28.24 22.27 18.94 13.49 10.15 15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.91 7.46 6.95 5.36 4.96 4.52 4.21 11.07%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 195.67 189.44 179.92 175.94 165.25 139.26 134.00 6.51%
EPS 24.62 29.70 28.24 22.27 18.94 13.49 10.15 15.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.91 7.46 6.95 5.36 4.96 4.52 4.21 11.07%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 14.48 19.40 21.10 13.88 8.85 5.50 4.93 -
P/RPS 7.40 10.24 11.73 7.89 5.36 3.95 3.68 12.34%
P/EPS 58.81 65.32 74.71 62.33 46.73 40.77 48.56 3.24%
EY 1.70 1.53 1.34 1.60 2.14 2.45 2.06 -3.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.60 3.04 2.59 1.78 1.22 1.17 7.73%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 26/02/18 27/02/17 24/02/16 16/02/15 20/02/14 -
Price 15.40 18.62 22.42 14.50 9.15 5.70 5.00 -
P/RPS 7.87 9.83 12.46 8.24 5.54 4.09 3.73 13.24%
P/EPS 62.55 62.70 79.38 65.12 48.31 42.25 49.25 4.06%
EY 1.60 1.59 1.26 1.54 2.07 2.37 2.03 -3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.50 3.23 2.71 1.84 1.26 1.19 8.57%

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