[AJI] YoY Quarter Result on 31-Mar-2016 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -42.74%
YoY- 15.95%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 119,482 115,053 114,928 110,240 81,063 87,591 84,668 5.90%
PBT 15,415 18,965 161,072 8,394 8,189 6,390 6,096 16.71%
Tax -3,591 -4,279 -12,117 -1,801 -2,503 -1,108 -1,661 13.70%
NP 11,824 14,686 148,955 6,593 5,686 5,282 4,435 17.74%
-
NP to SH 11,824 14,686 148,955 6,593 5,686 5,282 4,435 17.74%
-
Tax Rate 23.30% 22.56% 7.52% 21.46% 30.57% 17.34% 27.25% -
Total Cost 107,658 100,367 -34,027 103,647 75,377 82,309 80,233 5.02%
-
Net Worth 465,112 437,144 474,840 307,642 279,675 262,043 244,411 11.31%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 28,575 28,271 - 20,519 12,159 11,247 12,159 15.29%
Div Payout % 241.67% 192.51% - 311.23% 213.86% 212.95% 274.18% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 465,112 437,144 474,840 307,642 279,675 262,043 244,411 11.31%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.90% 12.76% 129.61% 5.98% 7.01% 6.03% 5.24% -
ROE 2.54% 3.36% 31.37% 2.14% 2.03% 2.02% 1.81% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 196.52 189.24 189.03 181.32 133.33 144.07 139.26 5.90%
EPS 19.45 24.16 245.00 10.84 9.35 8.69 7.29 17.76%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.29%
NAPS 7.65 7.19 7.81 5.06 4.60 4.31 4.02 11.31%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 196.52 189.24 189.03 181.32 133.33 144.07 139.26 5.90%
EPS 19.45 24.16 245.00 10.84 9.35 8.69 7.29 17.76%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.29%
NAPS 7.65 7.19 7.81 5.06 4.60 4.31 4.02 11.31%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 18.00 22.30 15.90 8.98 6.30 5.10 4.42 -
P/RPS 9.16 11.78 8.41 4.95 4.73 3.54 3.17 19.33%
P/EPS 92.56 92.32 6.49 82.81 67.36 58.70 60.59 7.31%
EY 1.08 1.08 15.41 1.21 1.48 1.70 1.65 -6.81%
DY 2.61 2.09 0.00 3.76 3.17 3.63 4.52 -8.74%
P/NAPS 2.35 3.10 2.04 1.77 1.37 1.18 1.10 13.48%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 24/05/18 29/05/17 24/05/16 18/05/15 28/05/14 28/05/13 -
Price 17.52 22.00 20.00 13.28 6.35 6.10 4.40 -
P/RPS 8.92 11.63 10.58 7.32 4.76 4.23 3.16 18.87%
P/EPS 90.09 91.08 8.16 122.46 67.90 70.21 60.32 6.91%
EY 1.11 1.10 12.25 0.82 1.47 1.42 1.66 -6.48%
DY 2.68 2.11 0.00 2.54 3.15 3.03 4.55 -8.44%
P/NAPS 2.29 3.06 2.56 2.62 1.38 1.42 1.09 13.16%

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