Highlights

[AJI] YoY Quarter Result on 2017-06-30 [#1]

Stock [AJI]: AJINOMOTO (MALAYSIA) BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2018
Quarter 30-Jun-2017  [#1]
Profit Trend QoQ -     -94.71%    YoY -     -39.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 100,604 95,228 96,423 98,715 95,518 86,186 87,771 2.30%
  YoY % 5.65% -1.24% -2.32% 3.35% 10.83% -1.81% -
  Horiz. % 114.62% 108.50% 109.86% 112.47% 108.83% 98.19% 100.00%
PBT 17,825 14,611 10,421 17,317 13,673 11,347 11,463 7.63%
  YoY % 22.00% 40.21% -39.82% 26.65% 20.50% -1.01% -
  Horiz. % 155.50% 127.46% 90.91% 151.07% 119.28% 98.99% 100.00%
Tax -4,108 -3,442 -2,539 -4,361 -3,376 -3,122 -3,152 4.51%
  YoY % -19.35% -35.57% 41.78% -29.18% -8.14% 0.95% -
  Horiz. % 130.33% 109.20% 80.55% 138.36% 107.11% 99.05% 100.00%
NP 13,717 11,169 7,882 12,956 10,297 8,225 8,311 8.71%
  YoY % 22.81% 41.70% -39.16% 25.82% 25.19% -1.03% -
  Horiz. % 165.05% 134.39% 94.84% 155.89% 123.90% 98.97% 100.00%
NP to SH 13,717 11,169 7,882 12,956 10,297 8,225 8,311 8.71%
  YoY % 22.81% 41.70% -39.16% 25.82% 25.19% -1.03% -
  Horiz. % 165.05% 134.39% 94.84% 155.89% 123.90% 98.97% 100.00%
Tax Rate 23.05 % 23.56 % 24.36 % 25.18 % 24.69 % 27.51 % 27.50 % -2.90%
  YoY % -2.16% -3.28% -3.26% 1.98% -10.25% 0.04% -
  Horiz. % 83.82% 85.67% 88.58% 91.56% 89.78% 100.04% 100.00%
Total Cost 86,887 84,059 88,541 85,759 85,221 77,961 79,460 1.50%
  YoY % 3.36% -5.06% 3.24% 0.63% 9.31% -1.89% -
  Horiz. % 109.35% 105.79% 111.43% 107.93% 107.25% 98.11% 100.00%
Net Worth 479,096 448,088 482,744 321,018 290,011 270,555 252,923 11.23%
  YoY % 6.92% -7.18% 50.38% 10.69% 7.19% 6.97% -
  Horiz. % 189.42% 177.16% 190.87% 126.92% 114.66% 106.97% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 479,096 448,088 482,744 321,018 290,011 270,555 252,923 11.23%
  YoY % 6.92% -7.18% 50.38% 10.69% 7.19% 6.97% -
  Horiz. % 189.42% 177.16% 190.87% 126.92% 114.66% 106.97% 100.00%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 -
  YoY % 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 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 13.63 % 11.73 % 8.17 % 13.12 % 10.78 % 9.54 % 9.47 % 6.25%
  YoY % 16.20% 43.57% -37.73% 21.71% 13.00% 0.74% -
  Horiz. % 143.93% 123.86% 86.27% 138.54% 113.83% 100.74% 100.00%
ROE 2.86 % 2.49 % 1.63 % 4.04 % 3.55 % 3.04 % 3.29 % -2.31%
  YoY % 14.86% 52.76% -59.65% 13.80% 16.78% -7.60% -
  Horiz. % 86.93% 75.68% 49.54% 122.80% 107.90% 92.40% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 165.47 156.63 158.59 162.36 157.10 141.76 144.36 2.30%
  YoY % 5.64% -1.24% -2.32% 3.35% 10.82% -1.80% -
  Horiz. % 114.62% 108.50% 109.86% 112.47% 108.83% 98.20% 100.00%
EPS 22.56 18.37 12.96 21.31 16.94 13.53 13.67 8.70%
  YoY % 22.81% 41.74% -39.18% 25.80% 25.20% -1.02% -
  Horiz. % 165.03% 134.38% 94.81% 155.89% 123.92% 98.98% 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 7.8800 7.3700 7.9400 5.2800 4.7700 4.4500 4.1600 11.23%
  YoY % 6.92% -7.18% 50.38% 10.69% 7.19% 6.97% -
  Horiz. % 189.42% 177.16% 190.87% 126.92% 114.66% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 165.47 156.63 158.59 162.36 157.10 141.76 144.36 2.30%
  YoY % 5.64% -1.24% -2.32% 3.35% 10.82% -1.80% -
  Horiz. % 114.62% 108.50% 109.86% 112.47% 108.83% 98.20% 100.00%
EPS 22.56 18.37 12.96 21.31 16.94 13.53 13.67 8.70%
  YoY % 22.81% 41.74% -39.18% 25.80% 25.20% -1.02% -
  Horiz. % 165.03% 134.38% 94.81% 155.89% 123.92% 98.98% 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 7.8800 7.3700 7.9400 5.2800 4.7700 4.4500 4.1600 11.23%
  YoY % 6.92% -7.18% 50.38% 10.69% 7.19% 6.97% -
  Horiz. % 189.42% 177.16% 190.87% 126.92% 114.66% 106.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 17.6400 22.1000 24.3400 12.5200 6.1400 6.0700 4.3800 -
P/RPS 10.66 14.11 15.35 7.71 3.91 4.28 3.03 23.31%
  YoY % -24.45% -8.08% 99.09% 97.19% -8.64% 41.25% -
  Horiz. % 351.82% 465.68% 506.60% 254.46% 129.04% 141.25% 100.00%
P/EPS 78.19 120.30 187.75 58.75 36.25 44.87 32.04 16.02%
  YoY % -35.00% -35.93% 219.57% 62.07% -19.21% 40.04% -
  Horiz. % 244.04% 375.47% 585.99% 183.36% 113.14% 140.04% 100.00%
EY 1.28 0.83 0.53 1.70 2.76 2.23 3.12 -13.79%
  YoY % 54.22% 56.60% -68.82% -38.41% 23.77% -28.53% -
  Horiz. % 41.03% 26.60% 16.99% 54.49% 88.46% 71.47% 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 2.24 3.00 3.07 2.37 1.29 1.36 1.05 13.45%
  YoY % -25.33% -2.28% 29.54% 83.72% -5.15% 29.52% -
  Horiz. % 213.33% 285.71% 292.38% 225.71% 122.86% 129.52% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 22/08/19 23/08/18 24/08/17 24/08/16 26/08/15 25/08/14 22/08/13 -
Price 17.4600 21.8800 26.0000 14.2000 5.6500 6.0600 4.3300 -
P/RPS 10.55 13.97 16.39 8.75 3.60 4.27 3.00 23.30%
  YoY % -24.48% -14.77% 87.31% 143.06% -15.69% 42.33% -
  Horiz. % 351.67% 465.67% 546.33% 291.67% 120.00% 142.33% 100.00%
P/EPS 77.39 119.10 200.55 66.64 33.36 44.80 31.68 16.04%
  YoY % -35.02% -40.61% 200.95% 99.76% -25.54% 41.41% -
  Horiz. % 244.29% 375.95% 633.05% 210.35% 105.30% 141.41% 100.00%
EY 1.29 0.84 0.50 1.50 3.00 2.23 3.16 -13.86%
  YoY % 53.57% 68.00% -66.67% -50.00% 34.53% -29.43% -
  Horiz. % 40.82% 26.58% 15.82% 47.47% 94.94% 70.57% 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 2.22 2.97 3.27 2.69 1.18 1.36 1.04 13.46%
  YoY % -25.25% -9.17% 21.56% 127.97% -13.24% 30.77% -
  Horiz. % 213.46% 285.58% 314.42% 258.65% 113.46% 130.77% 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.
 


 

367  332  526  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.345+0.03 
 MNC-PA 0.035-0.005 
 SAPNRG 0.290.00 
 KNM 0.415+0.02 
 GPACKET-WB 0.27+0.005 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.085-0.01 
 NETX 0.015+0.005 
 KOMARK 0.34-0.02 

TOP ARTICLES

1. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
4. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
5. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
6. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
8. PublicInvest Research Headlines - 19 Sept 2019 PublicInvest Research
Partners & Brokers