Highlights

[AJI] YoY 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?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 115,177 109,390 106,970 100,468 84,667 81,470 80,727 6.10%
  YoY % 5.29% 2.26% 6.47% 18.66% 3.92% 0.92% -
  Horiz. % 142.67% 135.51% 132.51% 124.45% 104.88% 100.92% 100.00%
PBT 22,614 16,884 17,139 15,438 10,772 8,575 5,575 26.27%
  YoY % 33.94% -1.49% 11.02% 43.32% 25.62% 53.81% -
  Horiz. % 405.63% 302.85% 307.43% 276.91% 193.22% 153.81% 100.00%
Tax -4,558 287 -3,601 -3,923 -2,570 -2,402 -2,560 10.09%
  YoY % -1,688.15% 107.97% 8.21% -52.65% -6.99% 6.17% -
  Horiz. % 178.05% -11.21% 140.66% 153.24% 100.39% 93.83% 100.00%
NP 18,056 17,171 13,538 11,515 8,202 6,173 3,015 34.74%
  YoY % 5.15% 26.84% 17.57% 40.39% 32.87% 104.74% -
  Horiz. % 598.87% 569.52% 449.02% 381.92% 272.04% 204.74% 100.00%
NP to SH 18,056 17,171 13,538 11,515 8,202 6,173 3,015 34.74%
  YoY % 5.15% 26.84% 17.57% 40.39% 32.87% 104.74% -
  Horiz. % 598.87% 569.52% 449.02% 381.92% 272.04% 204.74% 100.00%
Tax Rate 20.16 % -1.70 % 21.01 % 25.41 % 23.86 % 28.01 % 45.92 % -12.81%
  YoY % 1,285.88% -108.09% -17.32% 6.50% -14.82% -39.00% -
  Horiz. % 43.90% -3.70% 45.75% 55.34% 51.96% 61.00% 100.00%
Total Cost 97,121 92,219 93,432 88,953 76,465 75,297 77,712 3.78%
  YoY % 5.32% -1.30% 5.04% 16.33% 1.55% -3.11% -
  Horiz. % 124.98% 118.67% 120.23% 114.46% 98.40% 96.89% 100.00%
Net Worth 453,560 422,553 325,882 301,563 274,811 255,963 240,156 11.17%
  YoY % 7.34% 29.66% 8.06% 9.73% 7.36% 6.58% -
  Horiz. % 188.86% 175.95% 135.70% 125.57% 114.43% 106.58% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 453,560 422,553 325,882 301,563 274,811 255,963 240,156 11.17%
  YoY % 7.34% 29.66% 8.06% 9.73% 7.36% 6.58% -
  Horiz. % 188.86% 175.95% 135.70% 125.57% 114.43% 106.58% 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 15.68 % 15.70 % 12.66 % 11.46 % 9.69 % 7.58 % 3.73 % 27.03%
  YoY % -0.13% 24.01% 10.47% 18.27% 27.84% 103.22% -
  Horiz. % 420.38% 420.91% 339.41% 307.24% 259.79% 203.22% 100.00%
ROE 3.98 % 4.06 % 4.15 % 3.82 % 2.98 % 2.41 % 1.26 % 21.12%
  YoY % -1.97% -2.17% 8.64% 28.19% 23.65% 91.27% -
  Horiz. % 315.87% 322.22% 329.37% 303.17% 236.51% 191.27% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 189.44 179.92 175.94 165.25 139.26 134.00 132.78 6.10%
  YoY % 5.29% 2.26% 6.47% 18.66% 3.93% 0.92% -
  Horiz. % 142.67% 135.50% 132.50% 124.45% 104.88% 100.92% 100.00%
EPS 29.70 28.24 22.27 18.94 13.49 10.15 4.96 34.74%
  YoY % 5.17% 26.81% 17.58% 40.40% 32.91% 104.64% -
  Horiz. % 598.79% 569.35% 448.99% 381.85% 271.98% 204.64% 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 7.4600 6.9500 5.3600 4.9600 4.5200 4.2100 3.9500 11.17%
  YoY % 7.34% 29.66% 8.06% 9.73% 7.36% 6.58% -
  Horiz. % 188.86% 175.95% 135.70% 125.57% 114.43% 106.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 189.44 179.92 175.94 165.25 139.26 134.00 132.78 6.10%
  YoY % 5.29% 2.26% 6.47% 18.66% 3.93% 0.92% -
  Horiz. % 142.67% 135.50% 132.50% 124.45% 104.88% 100.92% 100.00%
EPS 29.70 28.24 22.27 18.94 13.49 10.15 4.96 34.74%
  YoY % 5.17% 26.81% 17.58% 40.40% 32.91% 104.64% -
  Horiz. % 598.79% 569.35% 448.99% 381.85% 271.98% 204.64% 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 7.4600 6.9500 5.3600 4.9600 4.5200 4.2100 3.9500 11.17%
  YoY % 7.34% 29.66% 8.06% 9.73% 7.36% 6.58% -
  Horiz. % 188.86% 175.95% 135.70% 125.57% 114.43% 106.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 19.4000 21.1000 13.8800 8.8500 5.5000 4.9300 4.1400 -
P/RPS 10.24 11.73 7.89 5.36 3.95 3.68 3.12 21.89%
  YoY % -12.70% 48.67% 47.20% 35.70% 7.34% 17.95% -
  Horiz. % 328.21% 375.96% 252.88% 171.79% 126.60% 117.95% 100.00%
P/EPS 65.32 74.71 62.33 46.73 40.77 48.56 83.49 -4.01%
  YoY % -12.57% 19.86% 33.38% 14.62% -16.04% -41.84% -
  Horiz. % 78.24% 89.48% 74.66% 55.97% 48.83% 58.16% 100.00%
EY 1.53 1.34 1.60 2.14 2.45 2.06 1.20 4.13%
  YoY % 14.18% -16.25% -25.23% -12.65% 18.93% 71.67% -
  Horiz. % 127.50% 111.67% 133.33% 178.33% 204.17% 171.67% 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 2.60 3.04 2.59 1.78 1.22 1.17 1.05 16.31%
  YoY % -14.47% 17.37% 45.51% 45.90% 4.27% 11.43% -
  Horiz. % 247.62% 289.52% 246.67% 169.52% 116.19% 111.43% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 27/02/17 24/02/16 16/02/15 20/02/14 27/02/13 -
Price 18.6200 22.4200 14.5000 9.1500 5.7000 5.0000 4.1800 -
P/RPS 9.83 12.46 8.24 5.54 4.09 3.73 3.15 20.87%
  YoY % -21.11% 51.21% 48.74% 35.45% 9.65% 18.41% -
  Horiz. % 312.06% 395.56% 261.59% 175.87% 129.84% 118.41% 100.00%
P/EPS 62.70 79.38 65.12 48.31 42.25 49.25 84.29 -4.81%
  YoY % -21.01% 21.90% 34.80% 14.34% -14.21% -41.57% -
  Horiz. % 74.39% 94.17% 77.26% 57.31% 50.12% 58.43% 100.00%
EY 1.59 1.26 1.54 2.07 2.37 2.03 1.19 4.95%
  YoY % 26.19% -18.18% -25.60% -12.66% 16.75% 70.59% -
  Horiz. % 133.61% 105.88% 129.41% 173.95% 199.16% 170.59% 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 2.50 3.23 2.71 1.84 1.26 1.19 1.06 15.37%
  YoY % -22.60% 19.19% 47.28% 46.03% 5.88% 12.26% -
  Horiz. % 235.85% 304.72% 255.66% 173.58% 118.87% 112.26% 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.
 


 

221  294  601  1216 

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 0.185-0.015 
 FGV 0.93+0.035 
 SCOMIES 0.125+0.01 
 HSI-H8B 0.37-0.015 
 VSOLAR 0.090.00 
 HSI-C7J 0.20+0.005 
Partners & Brokers