[AJI] YoY TTM Result on 31-Mar-2015 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 1.38%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 436,286 419,917 400,201 340,376 345,351 332,908 324,652 5.04%
PBT 67,067 211,469 53,941 40,596 37,596 28,086 33,518 12.24%
Tax -10,806 -24,007 -13,154 -10,863 -9,555 -8,682 -7,919 5.31%
NP 56,261 187,462 40,787 29,733 28,041 19,404 25,599 14.01%
-
NP to SH 56,261 187,462 40,787 29,733 28,041 19,404 25,599 14.01%
-
Tax Rate 16.11% 11.35% 24.39% 26.76% 25.41% 30.91% 23.63% -
Total Cost 380,025 232,455 359,414 310,643 317,310 313,504 299,053 4.07%
-
Net Worth 437,144 474,840 307,642 279,675 262,043 244,411 235,292 10.87%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 28,271 - 20,519 12,159 11,247 12,159 12,159 15.09%
Div Payout % 50.25% - 50.31% 40.90% 40.11% 62.67% 47.50% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 437,144 474,840 307,642 279,675 262,043 244,411 235,292 10.87%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 12.90% 44.64% 10.19% 8.74% 8.12% 5.83% 7.89% -
ROE 12.87% 39.48% 13.26% 10.63% 10.70% 7.94% 10.88% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 717.59 690.66 658.24 559.84 568.02 547.56 533.98 5.04%
EPS 92.54 308.33 67.08 48.90 46.12 31.91 42.10 14.02%
DPS 46.50 0.00 33.75 20.00 18.50 20.00 20.00 15.09%
NAPS 7.19 7.81 5.06 4.60 4.31 4.02 3.87 10.87%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 717.59 690.66 658.24 559.84 568.02 547.56 533.98 5.04%
EPS 92.54 308.33 67.08 48.90 46.12 31.91 42.10 14.02%
DPS 46.50 0.00 33.75 20.00 18.50 20.00 20.00 15.09%
NAPS 7.19 7.81 5.06 4.60 4.31 4.02 3.87 10.87%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 22.30 15.90 8.98 6.30 5.10 4.42 4.09 -
P/RPS 3.11 2.30 1.36 1.13 0.90 0.81 0.77 26.18%
P/EPS 24.10 5.16 13.39 12.88 11.06 13.85 9.71 16.35%
EY 4.15 19.39 7.47 7.76 9.04 7.22 10.29 -14.03%
DY 2.09 0.00 3.76 3.17 3.63 4.52 4.89 -13.20%
P/NAPS 3.10 2.04 1.77 1.37 1.18 1.10 1.06 19.57%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 29/05/17 24/05/16 18/05/15 28/05/14 28/05/13 24/05/12 -
Price 22.00 20.00 13.28 6.35 6.10 4.40 4.34 -
P/RPS 3.07 2.90 2.02 1.13 1.07 0.80 0.81 24.85%
P/EPS 23.77 6.49 19.80 12.98 13.23 13.79 10.31 14.93%
EY 4.21 15.42 5.05 7.70 7.56 7.25 9.70 -12.98%
DY 2.11 0.00 2.54 3.15 3.03 4.55 4.61 -12.20%
P/NAPS 3.06 2.56 2.62 1.38 1.42 1.09 1.12 18.22%

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