Highlights

[AJI] QoQ Quarter Result on 2019-03-31 [#4]

Stock [AJI]: AJINOMOTO (MALAYSIA) BHD
Announcement Date 23-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Mar-2019  [#4]
Profit Trend QoQ -     -34.51%    YoY -     -19.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 100,604 119,482 115,177 117,844 95,228 115,053 109,390 -5.44%
  QoQ % -15.80% 3.74% -2.26% 23.75% -17.23% 5.18% -
  Horiz. % 91.97% 109.23% 105.29% 107.73% 87.05% 105.18% 100.00%
PBT 17,825 15,415 22,614 20,020 14,611 18,965 16,884 3.69%
  QoQ % 15.63% -31.83% 12.96% 37.02% -22.96% 12.33% -
  Horiz. % 105.57% 91.30% 133.94% 118.57% 86.54% 112.33% 100.00%
Tax -4,108 -3,591 -4,558 -4,488 -3,442 -4,279 287 -
  QoQ % -14.40% 21.22% -1.56% -30.39% 19.56% -1,590.94% -
  Horiz. % -1,431.36% -1,251.22% -1,588.15% -1,563.76% -1,199.30% -1,490.94% 100.00%
NP 13,717 11,824 18,056 15,532 11,169 14,686 17,171 -13.94%
  QoQ % 16.01% -34.51% 16.25% 39.06% -23.95% -14.47% -
  Horiz. % 79.88% 68.86% 105.15% 90.45% 65.05% 85.53% 100.00%
NP to SH 13,717 11,824 18,056 15,532 11,169 14,686 17,171 -13.94%
  QoQ % 16.01% -34.51% 16.25% 39.06% -23.95% -14.47% -
  Horiz. % 79.88% 68.86% 105.15% 90.45% 65.05% 85.53% 100.00%
Tax Rate 23.05 % 23.30 % 20.16 % 22.42 % 23.56 % 22.56 % -1.70 % -
  QoQ % -1.07% 15.58% -10.08% -4.84% 4.43% 1,427.06% -
  Horiz. % -1,355.88% -1,370.59% -1,185.88% -1,318.82% -1,385.88% -1,327.06% 100.00%
Total Cost 86,887 107,658 97,121 102,312 84,059 100,367 92,219 -3.90%
  QoQ % -19.29% 10.85% -5.07% 21.71% -16.25% 8.84% -
  Horiz. % 94.22% 116.74% 105.32% 110.94% 91.15% 108.84% 100.00%
Net Worth 479,096 465,112 453,560 435,320 448,088 437,144 422,553 8.76%
  QoQ % 3.01% 2.55% 4.19% -2.85% 2.50% 3.45% -
  Horiz. % 113.38% 110.07% 107.34% 103.02% 106.04% 103.45% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 28,575 - - - 28,271 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.08% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 241.67 % - % - % - % 192.51 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.54% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 479,096 465,112 453,560 435,320 448,088 437,144 422,553 8.76%
  QoQ % 3.01% 2.55% 4.19% -2.85% 2.50% 3.45% -
  Horiz. % 113.38% 110.07% 107.34% 103.02% 106.04% 103.45% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 13.63 % 9.90 % 15.68 % 13.18 % 11.73 % 12.76 % 15.70 % -9.02%
  QoQ % 37.68% -36.86% 18.97% 12.36% -8.07% -18.73% -
  Horiz. % 86.82% 63.06% 99.87% 83.95% 74.71% 81.27% 100.00%
ROE 2.86 % 2.54 % 3.98 % 3.57 % 2.49 % 3.36 % 4.06 % -20.88%
  QoQ % 12.60% -36.18% 11.48% 43.37% -25.89% -17.24% -
  Horiz. % 70.44% 62.56% 98.03% 87.93% 61.33% 82.76% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 165.47 196.52 189.44 193.83 156.63 189.24 179.92 -5.44%
  QoQ % -15.80% 3.74% -2.26% 23.75% -17.23% 5.18% -
  Horiz. % 91.97% 109.23% 105.29% 107.73% 87.06% 105.18% 100.00%
EPS 22.56 19.45 29.70 25.55 18.37 24.16 28.24 -13.94%
  QoQ % 15.99% -34.51% 16.24% 39.09% -23.97% -14.45% -
  Horiz. % 79.89% 68.87% 105.17% 90.47% 65.05% 85.55% 100.00%
DPS 0.00 47.00 0.00 0.00 0.00 46.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.08% 0.00% 0.00% 0.00% 100.00% -
NAPS 7.8800 7.6500 7.4600 7.1600 7.3700 7.1900 6.9500 8.76%
  QoQ % 3.01% 2.55% 4.19% -2.85% 2.50% 3.45% -
  Horiz. % 113.38% 110.07% 107.34% 103.02% 106.04% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 165.47 196.52 189.44 193.83 156.63 189.24 179.92 -5.44%
  QoQ % -15.80% 3.74% -2.26% 23.75% -17.23% 5.18% -
  Horiz. % 91.97% 109.23% 105.29% 107.73% 87.06% 105.18% 100.00%
EPS 22.56 19.45 29.70 25.55 18.37 24.16 28.24 -13.94%
  QoQ % 15.99% -34.51% 16.24% 39.09% -23.97% -14.45% -
  Horiz. % 79.89% 68.87% 105.17% 90.47% 65.05% 85.55% 100.00%
DPS 0.00 47.00 0.00 0.00 0.00 46.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.08% 0.00% 0.00% 0.00% 100.00% -
NAPS 7.8800 7.6500 7.4600 7.1600 7.3700 7.1900 6.9500 8.76%
  QoQ % 3.01% 2.55% 4.19% -2.85% 2.50% 3.45% -
  Horiz. % 113.38% 110.07% 107.34% 103.02% 106.04% 103.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 17.6400 18.0000 19.4000 21.7800 22.1000 22.3000 21.1000 -
P/RPS 10.66 9.16 10.24 11.24 14.11 11.78 11.73 -6.19%
  QoQ % 16.38% -10.55% -8.90% -20.34% 19.78% 0.43% -
  Horiz. % 90.88% 78.09% 87.30% 95.82% 120.29% 100.43% 100.00%
P/EPS 78.19 92.56 65.32 85.26 120.30 92.32 74.71 3.09%
  QoQ % -15.53% 41.70% -23.39% -29.13% 30.31% 23.57% -
  Horiz. % 104.66% 123.89% 87.43% 114.12% 161.02% 123.57% 100.00%
EY 1.28 1.08 1.53 1.17 0.83 1.08 1.34 -3.02%
  QoQ % 18.52% -29.41% 30.77% 40.96% -23.15% -19.40% -
  Horiz. % 95.52% 80.60% 114.18% 87.31% 61.94% 80.60% 100.00%
DY 0.00 2.61 0.00 0.00 0.00 2.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.88% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.24 2.35 2.60 3.04 3.00 3.10 3.04 -18.47%
  QoQ % -4.68% -9.62% -14.47% 1.33% -3.23% 1.97% -
  Horiz. % 73.68% 77.30% 85.53% 100.00% 98.68% 101.97% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 23/05/19 26/02/19 28/11/18 23/08/18 24/05/18 26/02/18 -
Price 17.4600 17.5200 18.6200 20.4000 21.8800 22.0000 22.4200 -
P/RPS 10.55 8.92 9.83 10.52 13.97 11.63 12.46 -10.53%
  QoQ % 18.27% -9.26% -6.56% -24.70% 20.12% -6.66% -
  Horiz. % 84.67% 71.59% 78.89% 84.43% 112.12% 93.34% 100.00%
P/EPS 77.39 90.09 62.70 79.85 119.10 91.08 79.38 -1.68%
  QoQ % -14.10% 43.68% -21.48% -32.96% 30.76% 14.74% -
  Horiz. % 97.49% 113.49% 78.99% 100.59% 150.04% 114.74% 100.00%
EY 1.29 1.11 1.59 1.25 0.84 1.10 1.26 1.59%
  QoQ % 16.22% -30.19% 27.20% 48.81% -23.64% -12.70% -
  Horiz. % 102.38% 88.10% 126.19% 99.21% 66.67% 87.30% 100.00%
DY 0.00 2.68 0.00 0.00 0.00 2.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 127.01% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.22 2.29 2.50 2.85 2.97 3.06 3.23 -22.17%
  QoQ % -3.06% -8.40% -12.28% -4.04% -2.94% -5.26% -
  Horiz. % 68.73% 70.90% 77.40% 88.24% 91.95% 94.74% 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.
 


 

335  331  566  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.01 
 HSI-H8B 0.40+0.015 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.015 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 HSI-C7F 0.325-0.02 
Partners & Brokers