[AJI] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -5.24%
YoY- -6.08%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 571,195 478,707 444,543 460,352 443,302 436,161 415,229 5.45%
PBT -13,363 51,186 74,477 72,575 76,210 209,174 58,791 -
Tax 337 -10,984 -18,032 -16,744 -16,767 -18,644 -13,691 -
NP -13,026 40,202 56,445 55,831 59,443 190,530 45,100 -
-
NP to SH -13,026 40,202 56,445 55,831 59,443 190,530 45,100 -
-
Tax Rate - 21.46% 24.21% 23.07% 22.00% 8.91% 23.29% -
Total Cost 584,221 438,505 388,098 404,521 383,859 245,631 370,129 7.90%
-
Net Worth 505,239 523,479 506,455 480,920 453,560 422,553 325,882 7.57%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 5,167 23,255 29,973 28,575 28,271 - 20,519 -20.52%
Div Payout % 0.00% 57.85% 53.10% 51.18% 47.56% - 45.50% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 505,239 523,479 506,455 480,920 453,560 422,553 325,882 7.57%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -2.28% 8.40% 12.70% 12.13% 13.41% 43.68% 10.86% -
ROE -2.58% 7.68% 11.15% 11.61% 13.11% 45.09% 13.84% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 939.48 787.36 731.17 757.17 729.13 717.38 682.95 5.45%
EPS -21.42 66.12 92.84 91.83 97.77 313.38 74.18 -
DPS 8.50 38.25 49.30 47.00 46.50 0.00 33.75 -20.52%
NAPS 8.31 8.61 8.33 7.91 7.46 6.95 5.36 7.57%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 939.48 787.36 731.17 757.17 729.13 717.38 682.95 5.45%
EPS -21.42 66.12 92.84 91.83 97.77 313.38 74.18 -
DPS 8.50 38.25 49.30 47.00 46.50 0.00 33.75 -20.52%
NAPS 8.31 8.61 8.33 7.91 7.46 6.95 5.36 7.57%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 13.08 15.40 16.02 14.48 19.40 21.10 13.88 -
P/RPS 1.39 1.96 2.19 1.91 2.66 2.94 2.03 -6.11%
P/EPS -61.05 23.29 17.26 15.77 19.84 6.73 18.71 -
EY -1.64 4.29 5.80 6.34 5.04 14.85 5.34 -
DY 0.65 2.48 3.08 3.25 2.40 0.00 2.43 -19.72%
P/NAPS 1.57 1.79 1.92 1.83 2.60 3.04 2.59 -8.00%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 28/02/22 25/02/21 26/02/20 26/02/19 26/02/18 27/02/17 -
Price 15.20 14.82 15.80 15.40 18.62 22.42 14.50 -
P/RPS 1.62 1.88 2.16 2.03 2.55 3.13 2.12 -4.38%
P/EPS -70.95 22.41 17.02 16.77 19.04 7.15 19.55 -
EY -1.41 4.46 5.88 5.96 5.25 13.98 5.12 -
DY 0.56 2.58 3.12 3.05 2.50 0.00 2.33 -21.14%
P/NAPS 1.83 1.72 1.90 1.95 2.50 3.23 2.71 -6.33%

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