[AJI] YoY TTM Result on 30-Sep-2016 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -0.85%
YoY- 17.8%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 456,562 437,515 433,741 408,727 355,223 343,707 341,685 4.94%
PBT 75,633 70,480 209,429 57,090 49,070 36,600 34,302 14.07%
Tax -16,715 -11,922 -22,532 -14,013 -12,503 -9,300 -10,266 8.45%
NP 58,918 58,558 186,897 43,077 36,567 27,300 24,036 16.10%
-
NP to SH 58,918 58,558 186,897 43,077 36,567 27,300 24,036 16.10%
-
Tax Rate 22.10% 16.92% 10.76% 24.55% 25.48% 25.41% 29.93% -
Total Cost 397,644 378,957 246,844 365,650 318,656 316,407 317,649 3.81%
-
Net Worth 465,720 435,320 405,529 313,114 290,011 266,907 250,491 10.88%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 28,575 28,271 - 20,519 12,159 11,247 12,159 15.29%
Div Payout % 48.50% 48.28% - 47.63% 33.25% 41.20% 50.59% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 465,720 435,320 405,529 313,114 290,011 266,907 250,491 10.88%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.90% 13.38% 43.09% 10.54% 10.29% 7.94% 7.03% -
ROE 12.65% 13.45% 46.09% 13.76% 12.61% 10.23% 9.60% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 750.94 719.61 713.40 672.26 584.26 565.32 561.99 4.94%
EPS 96.91 96.31 307.40 70.85 60.14 44.90 39.53 16.11%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.29%
NAPS 7.66 7.16 6.67 5.15 4.77 4.39 4.12 10.88%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 750.94 719.61 713.40 672.26 584.26 565.32 561.99 4.94%
EPS 96.91 96.31 307.40 70.85 60.14 44.90 39.53 16.11%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.29%
NAPS 7.66 7.16 6.67 5.15 4.77 4.39 4.12 10.88%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 16.66 21.78 20.00 13.30 6.35 6.17 4.50 -
P/RPS 2.22 3.03 2.80 1.98 1.09 1.09 0.80 18.53%
P/EPS 17.19 22.61 6.51 18.77 10.56 13.74 11.38 7.11%
EY 5.82 4.42 15.37 5.33 9.47 7.28 8.79 -6.63%
DY 2.82 2.13 0.00 2.54 3.15 3.00 4.44 -7.28%
P/NAPS 2.17 3.04 3.00 2.58 1.33 1.41 1.09 12.15%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 28/11/18 23/11/17 23/11/16 25/11/15 17/11/14 26/11/13 -
Price 15.34 20.40 18.60 13.20 6.40 5.94 4.44 -
P/RPS 2.04 2.83 2.61 1.96 1.10 1.05 0.79 17.12%
P/EPS 15.83 21.18 6.05 18.63 10.64 13.23 11.23 5.88%
EY 6.32 4.72 16.53 5.37 9.40 7.56 8.90 -5.54%
DY 3.06 2.28 0.00 2.56 3.13 3.11 4.50 -6.22%
P/NAPS 2.00 2.85 2.79 2.56 1.34 1.35 1.08 10.81%

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