[AJI] YoY TTM Result on 30-Jun-2016 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 6.52%
YoY- 36.6%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 453,107 435,091 417,625 403,398 349,708 343,766 339,758 4.91%
PBT 75,874 71,257 204,573 57,585 42,922 37,480 31,685 15.65%
Tax -16,745 -11,709 -22,185 -14,139 -11,117 -9,525 -9,559 9.78%
NP 59,129 59,548 182,388 43,446 31,805 27,955 22,126 17.79%
-
NP to SH 59,129 59,548 182,388 43,446 31,805 27,955 22,126 17.79%
-
Tax Rate 22.07% 16.43% 10.84% 24.55% 25.90% 25.41% 30.17% -
Total Cost 393,978 375,543 235,237 359,952 317,903 315,811 317,632 3.65%
-
Net Worth 479,096 448,088 482,744 321,018 290,011 270,555 252,923 11.22%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 28,575 28,271 - 20,519 12,159 11,247 12,159 15.29%
Div Payout % 48.33% 47.48% - 47.23% 38.23% 40.24% 54.96% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 479,096 448,088 482,744 321,018 290,011 270,555 252,923 11.22%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.05% 13.69% 43.67% 10.77% 9.09% 8.13% 6.51% -
ROE 12.34% 13.29% 37.78% 13.53% 10.97% 10.33% 8.75% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 745.25 715.62 686.89 663.49 575.19 565.41 558.82 4.91%
EPS 97.25 97.94 299.99 71.46 52.31 45.98 36.39 17.79%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.29%
NAPS 7.88 7.37 7.94 5.28 4.77 4.45 4.16 11.22%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 745.25 715.62 686.89 663.49 575.19 565.41 558.82 4.91%
EPS 97.25 97.94 299.99 71.46 52.31 45.98 36.39 17.79%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.29%
NAPS 7.88 7.37 7.94 5.28 4.77 4.45 4.16 11.22%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 17.64 22.10 24.34 12.52 6.14 6.07 4.38 -
P/RPS 2.37 3.09 3.54 1.89 1.07 1.07 0.78 20.33%
P/EPS 18.14 22.56 8.11 17.52 11.74 13.20 12.04 7.06%
EY 5.51 4.43 12.32 5.71 8.52 7.57 8.31 -6.61%
DY 2.66 2.10 0.00 2.70 3.26 3.05 4.57 -8.62%
P/NAPS 2.24 3.00 3.07 2.37 1.29 1.36 1.05 13.45%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 23/08/18 24/08/17 24/08/16 26/08/15 25/08/14 22/08/13 -
Price 17.46 21.88 26.00 14.20 5.65 6.06 4.33 -
P/RPS 2.34 3.06 3.79 2.14 0.98 1.07 0.77 20.34%
P/EPS 17.95 22.34 8.67 19.87 10.80 13.18 11.90 7.08%
EY 5.57 4.48 11.54 5.03 9.26 7.59 8.40 -6.61%
DY 2.69 2.13 0.00 2.38 3.54 3.05 4.62 -8.61%
P/NAPS 2.22 2.97 3.27 2.69 1.18 1.36 1.04 13.46%

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