[AJI] YoY TTM Result on 30-Jun-2015 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 6.97%
YoY- 13.77%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 435,091 417,625 403,398 349,708 343,766 339,758 328,111 4.81%
PBT 71,257 204,573 57,585 42,922 37,480 31,685 30,950 14.90%
Tax -11,709 -22,185 -14,139 -11,117 -9,525 -9,559 -7,477 7.75%
NP 59,548 182,388 43,446 31,805 27,955 22,126 23,473 16.77%
-
NP to SH 59,548 182,388 43,446 31,805 27,955 22,126 23,473 16.77%
-
Tax Rate 16.43% 10.84% 24.55% 25.90% 25.41% 30.17% 24.16% -
Total Cost 375,543 235,237 359,952 317,903 315,811 317,632 304,638 3.54%
-
Net Worth 448,088 482,744 321,018 290,011 270,555 252,923 240,764 10.90%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 28,271 - 20,519 12,159 11,247 12,159 12,159 15.09%
Div Payout % 47.48% - 47.23% 38.23% 40.24% 54.96% 51.80% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 448,088 482,744 321,018 290,011 270,555 252,923 240,764 10.90%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 13.69% 43.67% 10.77% 9.09% 8.13% 6.51% 7.15% -
ROE 13.29% 37.78% 13.53% 10.97% 10.33% 8.75% 9.75% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 715.62 686.89 663.49 575.19 565.41 558.82 539.67 4.81%
EPS 97.94 299.99 71.46 52.31 45.98 36.39 38.61 16.77%
DPS 46.50 0.00 33.75 20.00 18.50 20.00 20.00 15.09%
NAPS 7.37 7.94 5.28 4.77 4.45 4.16 3.96 10.90%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 715.62 686.89 663.49 575.19 565.41 558.82 539.67 4.81%
EPS 97.94 299.99 71.46 52.31 45.98 36.39 38.61 16.77%
DPS 46.50 0.00 33.75 20.00 18.50 20.00 20.00 15.09%
NAPS 7.37 7.94 5.28 4.77 4.45 4.16 3.96 10.90%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 22.10 24.34 12.52 6.14 6.07 4.38 4.28 -
P/RPS 3.09 3.54 1.89 1.07 1.07 0.78 0.79 25.50%
P/EPS 22.56 8.11 17.52 11.74 13.20 12.04 11.09 12.55%
EY 4.43 12.32 5.71 8.52 7.57 8.31 9.02 -11.17%
DY 2.10 0.00 2.70 3.26 3.05 4.57 4.67 -12.46%
P/NAPS 3.00 3.07 2.37 1.29 1.36 1.05 1.08 18.55%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 24/08/17 24/08/16 26/08/15 25/08/14 22/08/13 27/08/12 -
Price 21.88 26.00 14.20 5.65 6.06 4.33 4.61 -
P/RPS 3.06 3.79 2.14 0.98 1.07 0.77 0.85 23.78%
P/EPS 22.34 8.67 19.87 10.80 13.18 11.90 11.94 11.00%
EY 4.48 11.54 5.03 9.26 7.59 8.40 8.37 -9.88%
DY 2.13 0.00 2.38 3.54 3.05 4.62 4.34 -11.18%
P/NAPS 2.97 3.27 2.69 1.18 1.36 1.04 1.16 16.95%

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