[AJI] YoY TTM Result on 30-Jun-2020 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 2.24%
YoY- 3.49%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 610,764 511,117 463,106 456,169 453,107 435,091 417,625 6.53%
PBT 32,750 3,151 61,594 79,728 75,874 71,257 204,573 -26.30%
Tax 7,801 -2,209 -15,057 -18,536 -16,745 -11,709 -22,185 -
NP 40,551 942 46,537 61,192 59,129 59,548 182,388 -22.15%
-
NP to SH 40,551 942 46,537 61,192 59,129 59,548 182,388 -22.15%
-
Tax Rate -23.82% 70.10% 24.45% 23.25% 22.07% 16.43% 10.84% -
Total Cost 570,213 510,175 416,569 394,977 393,978 375,543 235,237 15.89%
-
Net Worth 535,639 499,767 527,735 510,711 479,096 448,088 482,744 1.74%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,532 28,423 29,973 - 28,575 28,271 - -
Div Payout % 13.64% 3,017.36% 64.41% - 48.33% 47.48% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 535,639 499,767 527,735 510,711 479,096 448,088 482,744 1.74%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.64% 0.18% 10.05% 13.41% 13.05% 13.69% 43.67% -
ROE 7.57% 0.19% 8.82% 11.98% 12.34% 13.29% 37.78% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,004.56 840.67 761.70 750.29 745.25 715.62 686.89 6.53%
EPS 66.70 1.55 76.54 100.65 97.25 97.94 299.99 -22.15%
DPS 9.10 46.75 49.30 0.00 47.00 46.50 0.00 -
NAPS 8.81 8.22 8.68 8.40 7.88 7.37 7.94 1.74%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,004.56 840.67 761.70 750.29 745.25 715.62 686.89 6.53%
EPS 66.70 1.55 76.54 100.65 97.25 97.94 299.99 -22.15%
DPS 9.10 46.75 49.30 0.00 47.00 46.50 0.00 -
NAPS 8.81 8.22 8.68 8.40 7.88 7.37 7.94 1.74%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 14.86 11.98 15.50 17.00 17.64 22.10 24.34 -
P/RPS 1.48 1.43 2.03 2.27 2.37 3.09 3.54 -13.52%
P/EPS 22.28 773.22 20.25 16.89 18.14 22.56 8.11 18.33%
EY 4.49 0.13 4.94 5.92 5.51 4.43 12.32 -15.47%
DY 0.61 3.90 3.18 0.00 2.66 2.10 0.00 -
P/NAPS 1.69 1.46 1.79 2.02 2.24 3.00 3.07 -9.46%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 24/08/22 17/08/21 17/08/20 22/08/19 23/08/18 24/08/17 -
Price 16.26 11.90 15.60 15.14 17.46 21.88 26.00 -
P/RPS 1.62 1.42 2.05 2.02 2.34 3.06 3.79 -13.20%
P/EPS 24.38 768.06 20.38 15.04 17.95 22.34 8.67 18.79%
EY 4.10 0.13 4.91 6.65 5.57 4.48 11.54 -15.83%
DY 0.56 3.93 3.16 0.00 2.69 2.13 0.00 -
P/NAPS 1.85 1.45 1.80 1.80 2.22 2.97 3.27 -9.05%

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