Highlights

[AJI] QoQ Quarter Result on 2016-12-31 [#3]

Stock [AJI]: AJINOMOTO (MALAYSIA) BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 31-Dec-2016  [#3]
Profit Trend QoQ -     12.69%    YoY -     17.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 115,420 96,423 114,928 106,970 99,304 98,715 110,240 3.11%
  QoQ % 19.70% -16.10% 7.44% 7.72% 0.60% -10.45% -
  Horiz. % 104.70% 87.47% 104.25% 97.03% 90.08% 89.55% 100.00%
PBT 20,797 10,421 161,072 17,139 15,941 17,317 8,394 83.00%
  QoQ % 99.57% -93.53% 839.80% 7.52% -7.95% 106.30% -
  Horiz. % 247.76% 124.15% 1,918.89% 204.18% 189.91% 206.30% 100.00%
Tax -4,275 -2,539 -12,117 -3,601 -3,928 -4,361 -1,801 77.85%
  QoQ % -68.37% 79.05% -236.49% 8.32% 9.93% -142.14% -
  Horiz. % 237.37% 140.98% 672.79% 199.94% 218.10% 242.14% 100.00%
NP 16,522 7,882 148,955 13,538 12,013 12,956 6,593 84.39%
  QoQ % 109.62% -94.71% 1,000.27% 12.69% -7.28% 96.51% -
  Horiz. % 250.60% 119.55% 2,259.29% 205.34% 182.21% 196.51% 100.00%
NP to SH 16,522 7,882 148,955 13,538 12,013 12,956 6,593 84.39%
  QoQ % 109.62% -94.71% 1,000.27% 12.69% -7.28% 96.51% -
  Horiz. % 250.60% 119.55% 2,259.29% 205.34% 182.21% 196.51% 100.00%
Tax Rate 20.56 % 24.36 % 7.52 % 21.01 % 24.64 % 25.18 % 21.46 % -2.81%
  QoQ % -15.60% 223.94% -64.21% -14.73% -2.14% 17.33% -
  Horiz. % 95.81% 113.51% 35.04% 97.90% 114.82% 117.33% 100.00%
Total Cost 98,898 88,541 -34,027 93,432 87,291 85,759 103,647 -3.08%
  QoQ % 11.70% 360.21% -136.42% 7.04% 1.79% -17.26% -
  Horiz. % 95.42% 85.43% -32.83% 90.14% 84.22% 82.74% 100.00%
Net Worth 405,529 482,744 474,840 325,882 313,114 321,018 307,642 20.20%
  QoQ % -15.99% 1.66% 45.71% 4.08% -2.46% 4.35% -
  Horiz. % 131.82% 156.92% 154.35% 105.93% 101.78% 104.35% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - 20,519 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 311.23 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 405,529 482,744 474,840 325,882 313,114 321,018 307,642 20.20%
  QoQ % -15.99% 1.66% 45.71% 4.08% -2.46% 4.35% -
  Horiz. % 131.82% 156.92% 154.35% 105.93% 101.78% 104.35% 100.00%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.31 % 8.17 % 129.61 % 12.66 % 12.10 % 13.12 % 5.98 % 78.81%
  QoQ % 75.15% -93.70% 923.78% 4.63% -7.77% 119.40% -
  Horiz. % 239.30% 136.62% 2,167.39% 211.71% 202.34% 219.40% 100.00%
ROE 4.07 % 1.63 % 31.37 % 4.15 % 3.84 % 4.04 % 2.14 % 53.44%
  QoQ % 149.69% -94.80% 655.90% 8.07% -4.95% 88.79% -
  Horiz. % 190.19% 76.17% 1,465.89% 193.93% 179.44% 188.79% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 189.84 158.59 189.03 175.94 163.33 162.36 181.32 3.11%
  QoQ % 19.70% -16.10% 7.44% 7.72% 0.60% -10.46% -
  Horiz. % 104.70% 87.46% 104.25% 97.03% 90.08% 89.54% 100.00%
EPS 27.17 12.96 245.00 22.27 19.76 21.31 10.84 84.42%
  QoQ % 109.65% -94.71% 1,000.13% 12.70% -7.27% 96.59% -
  Horiz. % 250.65% 119.56% 2,260.15% 205.44% 182.29% 196.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 33.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 6.6700 7.9400 7.8100 5.3600 5.1500 5.2800 5.0600 20.20%
  QoQ % -15.99% 1.66% 45.71% 4.08% -2.46% 4.35% -
  Horiz. % 131.82% 156.92% 154.35% 105.93% 101.78% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 189.84 158.59 189.03 175.94 163.33 162.36 181.32 3.11%
  QoQ % 19.70% -16.10% 7.44% 7.72% 0.60% -10.46% -
  Horiz. % 104.70% 87.46% 104.25% 97.03% 90.08% 89.54% 100.00%
EPS 27.17 12.96 245.00 22.27 19.76 21.31 10.84 84.42%
  QoQ % 109.65% -94.71% 1,000.13% 12.70% -7.27% 96.59% -
  Horiz. % 250.65% 119.56% 2,260.15% 205.44% 182.29% 196.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 33.75 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 6.6700 7.9400 7.8100 5.3600 5.1500 5.2800 5.0600 20.20%
  QoQ % -15.99% 1.66% 45.71% 4.08% -2.46% 4.35% -
  Horiz. % 131.82% 156.92% 154.35% 105.93% 101.78% 104.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 20.0000 24.3400 15.9000 13.8800 13.3000 12.5200 8.9800 -
P/RPS 10.54 15.35 8.41 7.89 8.14 7.71 4.95 65.43%
  QoQ % -31.34% 82.52% 6.59% -3.07% 5.58% 55.76% -
  Horiz. % 212.93% 310.10% 169.90% 159.39% 164.44% 155.76% 100.00%
P/EPS 73.60 187.75 6.49 62.33 67.31 58.75 82.81 -7.55%
  QoQ % -60.80% 2,792.91% -89.59% -7.40% 14.57% -29.05% -
  Horiz. % 88.88% 226.72% 7.84% 75.27% 81.28% 70.95% 100.00%
EY 1.36 0.53 15.41 1.60 1.49 1.70 1.21 8.09%
  QoQ % 156.60% -96.56% 863.12% 7.38% -12.35% 40.50% -
  Horiz. % 112.40% 43.80% 1,273.55% 132.23% 123.14% 140.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.76 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.00 3.07 2.04 2.59 2.58 2.37 1.77 42.11%
  QoQ % -2.28% 50.49% -21.24% 0.39% 8.86% 33.90% -
  Horiz. % 169.49% 173.45% 115.25% 146.33% 145.76% 133.90% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 29/05/17 27/02/17 23/11/16 24/08/16 24/05/16 -
Price 18.6000 26.0000 20.0000 14.5000 13.2000 14.2000 13.2800 -
P/RPS 9.80 16.39 10.58 8.24 8.08 8.75 7.32 21.45%
  QoQ % -40.21% 54.91% 28.40% 1.98% -7.66% 19.54% -
  Horiz. % 133.88% 223.91% 144.54% 112.57% 110.38% 119.54% 100.00%
P/EPS 68.45 200.55 8.16 65.12 66.81 66.64 122.46 -32.12%
  QoQ % -65.87% 2,357.72% -87.47% -2.53% 0.26% -45.58% -
  Horiz. % 55.90% 163.77% 6.66% 53.18% 54.56% 54.42% 100.00%
EY 1.46 0.50 12.25 1.54 1.50 1.50 0.82 46.85%
  QoQ % 192.00% -95.92% 695.45% 2.67% 0.00% 82.93% -
  Horiz. % 178.05% 60.98% 1,493.90% 187.80% 182.93% 182.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.79 3.27 2.56 2.71 2.56 2.69 2.62 4.28%
  QoQ % -14.68% 27.73% -5.54% 5.86% -4.83% 2.67% -
  Horiz. % 106.49% 124.81% 97.71% 103.44% 97.71% 102.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

197  276  595  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.325-0.005 
 IKHMAS 0.1250.00 
 HSI-H6S 0.195-0.005 
 FGV 0.94+0.045 
 MNC-PA 0.0350.00 
 HSI-H8B 0.385+0.025 
 MNC 0.1150.00 
 SCOMIES 0.12+0.005 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 
Partners & Brokers