[AJI] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -10.34%
YoY- -30.03%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 678,433 616,978 559,201 457,529 450,512 456,562 437,515 7.57%
PBT 470,618 42,652 -4,609 55,194 77,989 75,633 70,480 37.18%
Tax -54,546 5,317 -463 -13,470 -18,355 -16,715 -11,922 28.81%
NP 416,072 47,969 -5,072 41,724 59,634 58,918 58,558 38.61%
-
NP to SH 416,072 47,969 -5,072 41,724 59,634 58,918 58,558 38.61%
-
Tax Rate 11.59% -12.47% - 24.40% 23.54% 22.10% 16.92% -
Total Cost 262,361 569,009 564,273 415,805 390,878 397,644 378,957 -5.93%
-
Net Worth 809,234 545,974 502,807 513,143 494,295 465,720 435,320 10.87%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 152,240 5,532 5,167 23,255 29,973 28,575 28,271 32.35%
Div Payout % 36.59% 11.53% 0.00% 55.74% 50.26% 48.50% 48.28% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 809,234 545,974 502,807 513,143 494,295 465,720 435,320 10.87%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 61.33% 7.77% -0.91% 9.12% 13.24% 12.90% 13.38% -
ROE 51.42% 8.79% -1.01% 8.13% 12.06% 12.65% 13.45% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1,115.86 1,014.78 919.75 752.53 740.99 750.94 719.61 7.57%
EPS 684.34 78.90 -8.34 68.63 98.08 96.91 96.31 38.61%
DPS 250.40 9.10 8.50 38.25 49.30 47.00 46.50 32.35%
NAPS 13.31 8.98 8.27 8.44 8.13 7.66 7.16 10.87%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1,115.86 1,014.78 919.75 752.53 740.99 750.94 719.61 7.57%
EPS 684.34 78.90 -8.34 68.63 98.08 96.91 96.31 38.61%
DPS 250.40 9.10 8.50 38.25 49.30 47.00 46.50 32.35%
NAPS 13.31 8.98 8.27 8.44 8.13 7.66 7.16 10.87%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 15.02 15.44 11.54 15.88 16.20 16.66 21.78 -
P/RPS 1.35 1.52 1.25 2.11 2.19 2.22 3.03 -12.59%
P/EPS 2.19 19.57 -138.33 23.14 16.52 17.19 22.61 -32.20%
EY 45.56 5.11 -0.72 4.32 6.05 5.82 4.42 47.47%
DY 16.67 0.59 0.74 2.41 3.04 2.82 2.13 40.86%
P/NAPS 1.13 1.72 1.40 1.88 1.99 2.17 3.04 -15.19%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 28/11/23 29/11/22 24/11/21 24/11/20 27/11/19 28/11/18 -
Price 14.88 16.00 11.36 15.78 15.18 15.34 20.40 -
P/RPS 1.33 1.58 1.24 2.10 2.05 2.04 2.83 -11.81%
P/EPS 2.17 20.28 -136.17 22.99 15.48 15.83 21.18 -31.57%
EY 45.99 4.93 -0.73 4.35 6.46 6.32 4.72 46.09%
DY 16.83 0.57 0.75 2.42 3.25 3.06 2.28 39.49%
P/NAPS 1.12 1.78 1.37 1.87 1.87 2.00 2.85 -14.40%

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