[AJI] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 7.43%
YoY- 7.85%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 436,161 415,229 371,024 346,904 342,428 331,118 318,740 5.36%
PBT 209,174 58,791 53,736 38,797 37,302 28,164 33,092 35.93%
Tax -18,644 -13,691 -13,856 -9,468 -10,108 -7,344 -7,684 15.90%
NP 190,530 45,100 39,880 29,329 27,194 20,820 25,408 39.86%
-
NP to SH 190,530 45,100 39,880 29,329 27,194 20,820 25,408 39.86%
-
Tax Rate 8.91% 23.29% 25.79% 24.40% 27.10% 26.08% 23.22% -
Total Cost 245,631 370,129 331,144 317,575 315,234 310,298 293,332 -2.91%
-
Net Worth 422,553 325,882 301,563 274,811 255,963 240,156 229,226 10.72%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - 20,519 12,159 11,247 12,159 12,159 12,153 -
Div Payout % - 45.50% 30.49% 38.35% 44.72% 58.40% 47.83% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 422,553 325,882 301,563 274,811 255,963 240,156 229,226 10.72%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 43.68% 10.86% 10.75% 8.45% 7.94% 6.29% 7.97% -
ROE 45.09% 13.84% 13.22% 10.67% 10.62% 8.67% 11.08% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 717.38 682.95 610.25 570.58 563.21 544.61 524.22 5.36%
EPS 313.38 74.18 65.59 48.24 44.73 34.24 41.79 39.86%
DPS 0.00 33.75 20.00 18.50 20.00 20.00 20.00 -
NAPS 6.95 5.36 4.96 4.52 4.21 3.95 3.77 10.72%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 717.38 682.95 610.25 570.58 563.21 544.61 524.25 5.36%
EPS 313.38 74.18 65.59 48.24 44.73 34.24 41.79 39.86%
DPS 0.00 33.75 20.00 18.50 20.00 20.00 19.99 -
NAPS 6.95 5.36 4.96 4.52 4.21 3.95 3.7702 10.72%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 21.10 13.88 8.85 5.50 4.93 4.14 4.00 -
P/RPS 2.94 2.03 1.45 0.96 0.88 0.76 0.76 25.26%
P/EPS 6.73 18.71 13.49 11.40 11.02 12.09 9.57 -5.69%
EY 14.85 5.34 7.41 8.77 9.07 8.27 10.45 6.02%
DY 0.00 2.43 2.26 3.36 4.06 4.83 5.00 -
P/NAPS 3.04 2.59 1.78 1.22 1.17 1.05 1.06 19.17%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 24/02/16 16/02/15 20/02/14 27/02/13 23/02/12 -
Price 22.42 14.50 9.15 5.70 5.00 4.18 4.00 -
P/RPS 3.13 2.12 1.50 1.00 0.89 0.77 0.76 26.57%
P/EPS 7.15 19.55 13.95 11.82 11.18 12.21 9.57 -4.73%
EY 13.98 5.12 7.17 8.46 8.95 8.19 10.45 4.96%
DY 0.00 2.33 2.19 3.25 4.00 4.78 5.00 -
P/NAPS 3.23 2.71 1.84 1.26 1.19 1.06 1.06 20.38%

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