Highlights

[AJI] YoY Quarter Result on 2014-06-30 [#1]

Stock [AJI]: AJINOMOTO (MALAYSIA) BHD
Announcement Date 25-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2015
Quarter 30-Jun-2014  [#1]
Profit Trend QoQ -     55.72%    YoY -     -1.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 96,423 98,715 95,518 86,186 87,771 80,921 77,462 3.71%
  YoY % -2.32% 3.35% 10.83% -1.81% 8.47% 4.47% -
  Horiz. % 124.48% 127.44% 123.31% 111.26% 113.31% 104.47% 100.00%
PBT 10,421 17,317 13,673 11,347 11,463 7,864 10,432 -0.02%
  YoY % -39.82% 26.65% 20.50% -1.01% 45.77% -24.62% -
  Horiz. % 99.89% 166.00% 131.07% 108.77% 109.88% 75.38% 100.00%
Tax -2,539 -4,361 -3,376 -3,122 -3,152 -2,275 -2,717 -1.12%
  YoY % 41.78% -29.18% -8.14% 0.95% -38.55% 16.27% -
  Horiz. % 93.45% 160.51% 124.25% 114.91% 116.01% 83.73% 100.00%
NP 7,882 12,956 10,297 8,225 8,311 5,589 7,715 0.36%
  YoY % -39.16% 25.82% 25.19% -1.03% 48.70% -27.56% -
  Horiz. % 102.16% 167.93% 133.47% 106.61% 107.73% 72.44% 100.00%
NP to SH 7,882 12,956 10,297 8,225 8,311 5,589 7,715 0.36%
  YoY % -39.16% 25.82% 25.19% -1.03% 48.70% -27.56% -
  Horiz. % 102.16% 167.93% 133.47% 106.61% 107.73% 72.44% 100.00%
Tax Rate 24.36 % 25.18 % 24.69 % 27.51 % 27.50 % 28.93 % 26.04 % -1.10%
  YoY % -3.26% 1.98% -10.25% 0.04% -4.94% 11.10% -
  Horiz. % 93.55% 96.70% 94.82% 105.65% 105.61% 111.10% 100.00%
Total Cost 88,541 85,759 85,221 77,961 79,460 75,332 69,747 4.05%
  YoY % 3.24% 0.63% 9.31% -1.89% 5.48% 8.01% -
  Horiz. % 126.95% 122.96% 122.19% 111.78% 113.93% 108.01% 100.00%
Net Worth 482,744 321,018 290,011 270,555 252,923 240,764 228,034 13.30%
  YoY % 50.38% 10.69% 7.19% 6.97% 5.05% 5.58% -
  Horiz. % 211.70% 140.78% 127.18% 118.65% 110.91% 105.58% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 482,744 321,018 290,011 270,555 252,923 240,764 228,034 13.30%
  YoY % 50.38% 10.69% 7.19% 6.97% 5.05% 5.58% -
  Horiz. % 211.70% 140.78% 127.18% 118.65% 110.91% 105.58% 100.00%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,809 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.17 % 13.12 % 10.78 % 9.54 % 9.47 % 6.91 % 9.96 % -3.24%
  YoY % -37.73% 21.71% 13.00% 0.74% 37.05% -30.62% -
  Horiz. % 82.03% 131.73% 108.23% 95.78% 95.08% 69.38% 100.00%
ROE 1.63 % 4.04 % 3.55 % 3.04 % 3.29 % 2.32 % 3.38 % -11.44%
  YoY % -59.65% 13.80% 16.78% -7.60% 41.81% -31.36% -
  Horiz. % 48.22% 119.53% 105.03% 89.94% 97.34% 68.64% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 158.59 162.36 157.10 141.76 144.36 133.10 127.39 3.72%
  YoY % -2.32% 3.35% 10.82% -1.80% 8.46% 4.48% -
  Horiz. % 124.49% 127.45% 123.32% 111.28% 113.32% 104.48% 100.00%
EPS 12.96 21.31 16.94 13.53 13.67 9.19 12.69 0.35%
  YoY % -39.18% 25.80% 25.20% -1.02% 48.75% -27.58% -
  Horiz. % 102.13% 167.93% 133.49% 106.62% 107.72% 72.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.9400 5.2800 4.7700 4.4500 4.1600 3.9600 3.7500 13.30%
  YoY % 50.38% 10.69% 7.19% 6.97% 5.05% 5.60% -
  Horiz. % 211.73% 140.80% 127.20% 118.67% 110.93% 105.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 158.59 162.36 157.10 141.76 144.36 133.10 127.41 3.71%
  YoY % -2.32% 3.35% 10.82% -1.80% 8.46% 4.47% -
  Horiz. % 124.47% 127.43% 123.30% 111.26% 113.30% 104.47% 100.00%
EPS 12.96 21.31 16.94 13.53 13.67 9.19 12.69 0.35%
  YoY % -39.18% 25.80% 25.20% -1.02% 48.75% -27.58% -
  Horiz. % 102.13% 167.93% 133.49% 106.62% 107.72% 72.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 7.9400 5.2800 4.7700 4.4500 4.1600 3.9600 3.7506 13.30%
  YoY % 50.38% 10.69% 7.19% 6.97% 5.05% 5.58% -
  Horiz. % 211.70% 140.78% 127.18% 118.65% 110.92% 105.58% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 24.3400 12.5200 6.1400 6.0700 4.3800 4.2800 4.2000 -
P/RPS 15.35 7.71 3.91 4.28 3.03 3.22 3.30 29.17%
  YoY % 99.09% 97.19% -8.64% 41.25% -5.90% -2.42% -
  Horiz. % 465.15% 233.64% 118.48% 129.70% 91.82% 97.58% 100.00%
P/EPS 187.75 58.75 36.25 44.87 32.04 46.56 33.10 33.51%
  YoY % 219.57% 62.07% -19.21% 40.04% -31.19% 40.66% -
  Horiz. % 567.22% 177.49% 109.52% 135.56% 96.80% 140.66% 100.00%
EY 0.53 1.70 2.76 2.23 3.12 2.15 3.02 -25.16%
  YoY % -68.82% -38.41% 23.77% -28.53% 45.12% -28.81% -
  Horiz. % 17.55% 56.29% 91.39% 73.84% 103.31% 71.19% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.07 2.37 1.29 1.36 1.05 1.08 1.12 18.28%
  YoY % 29.54% 83.72% -5.15% 29.52% -2.78% -3.57% -
  Horiz. % 274.11% 211.61% 115.18% 121.43% 93.75% 96.43% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 24/08/16 26/08/15 25/08/14 22/08/13 27/08/12 24/08/11 -
Price 26.0000 14.2000 5.6500 6.0600 4.3300 4.6100 4.0400 -
P/RPS 16.39 8.75 3.60 4.27 3.00 3.46 3.17 31.47%
  YoY % 87.31% 143.06% -15.69% 42.33% -13.29% 9.15% -
  Horiz. % 517.03% 276.03% 113.56% 134.70% 94.64% 109.15% 100.00%
P/EPS 200.55 66.64 33.36 44.80 31.68 50.15 31.84 35.86%
  YoY % 200.95% 99.76% -25.54% 41.41% -36.83% 57.51% -
  Horiz. % 629.87% 209.30% 104.77% 140.70% 99.50% 157.51% 100.00%
EY 0.50 1.50 3.00 2.23 3.16 1.99 3.14 -26.36%
  YoY % -66.67% -50.00% 34.53% -29.43% 58.79% -36.62% -
  Horiz. % 15.92% 47.77% 95.54% 71.02% 100.64% 63.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.27 2.69 1.18 1.36 1.04 1.16 1.08 20.26%
  YoY % 21.56% 127.97% -13.24% 30.77% -10.34% 7.41% -
  Horiz. % 302.78% 249.07% 109.26% 125.93% 96.30% 107.41% 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.
 


 

228  301  600  1203 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.015+0.005 
 ARMADA 0.34+0.01 
 IKHMAS 0.13+0.005 
 MNC-PA 0.0350.00 
 HSI-H6S 0.19-0.01 
 FGV 0.93+0.035 
 HSI-H8B 0.38-0.005 
 SCOMIES 0.12+0.005 
 VSOLAR 0.090.00 
 HSI-C7J 0.195-0.02 
Partners & Brokers