Highlights

[AJI] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 119,482 115,053 114,928 110,240 81,063 87,591 84,668 5.91%
  YoY % 3.85% 0.11% 4.25% 35.99% -7.45% 3.45% -
  Horiz. % 141.12% 135.89% 135.74% 130.20% 95.74% 103.45% 100.00%
PBT 15,415 18,965 161,072 8,394 8,189 6,390 6,096 16.71%
  YoY % -18.72% -88.23% 1,818.89% 2.50% 28.15% 4.82% -
  Horiz. % 252.87% 311.11% 2,642.26% 137.70% 134.33% 104.82% 100.00%
Tax -3,591 -4,279 -12,117 -1,801 -2,503 -1,108 -1,661 13.71%
  YoY % 16.08% 64.69% -572.79% 28.05% -125.90% 33.29% -
  Horiz. % 216.20% 257.62% 729.50% 108.43% 150.69% 66.71% 100.00%
NP 11,824 14,686 148,955 6,593 5,686 5,282 4,435 17.75%
  YoY % -19.49% -90.14% 2,159.29% 15.95% 7.65% 19.10% -
  Horiz. % 266.61% 331.14% 3,358.62% 148.66% 128.21% 119.10% 100.00%
NP to SH 11,824 14,686 148,955 6,593 5,686 5,282 4,435 17.75%
  YoY % -19.49% -90.14% 2,159.29% 15.95% 7.65% 19.10% -
  Horiz. % 266.61% 331.14% 3,358.62% 148.66% 128.21% 119.10% 100.00%
Tax Rate 23.30 % 22.56 % 7.52 % 21.46 % 30.57 % 17.34 % 27.25 % -2.58%
  YoY % 3.28% 200.00% -64.96% -29.80% 76.30% -36.37% -
  Horiz. % 85.50% 82.79% 27.60% 78.75% 112.18% 63.63% 100.00%
Total Cost 107,658 100,367 -34,027 103,647 75,377 82,309 80,233 5.02%
  YoY % 7.26% 394.96% -132.83% 37.50% -8.42% 2.59% -
  Horiz. % 134.18% 125.09% -42.41% 129.18% 93.95% 102.59% 100.00%
Net Worth 465,112 437,144 474,840 307,642 279,675 262,043 244,411 11.31%
  YoY % 6.40% -7.94% 54.35% 10.00% 6.73% 7.21% -
  Horiz. % 190.30% 178.86% 194.28% 125.87% 114.43% 107.21% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 28,575 28,271 - 20,519 12,159 11,247 12,159 15.30%
  YoY % 1.08% 0.00% 0.00% 68.75% 8.11% -7.50% -
  Horiz. % 235.00% 232.50% 0.00% 168.75% 100.00% 92.50% 100.00%
Div Payout % 241.67 % 192.51 % - % 311.23 % 213.86 % 212.95 % 274.18 % -2.08%
  YoY % 25.54% 0.00% 0.00% 45.53% 0.43% -22.33% -
  Horiz. % 88.14% 70.21% 0.00% 113.51% 78.00% 77.67% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 465,112 437,144 474,840 307,642 279,675 262,043 244,411 11.31%
  YoY % 6.40% -7.94% 54.35% 10.00% 6.73% 7.21% -
  Horiz. % 190.30% 178.86% 194.28% 125.87% 114.43% 107.21% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 9.90 % 12.76 % 129.61 % 5.98 % 7.01 % 6.03 % 5.24 % 11.18%
  YoY % -22.41% -90.16% 2,067.39% -14.69% 16.25% 15.08% -
  Horiz. % 188.93% 243.51% 2,473.47% 114.12% 133.78% 115.08% 100.00%
ROE 2.54 % 3.36 % 31.37 % 2.14 % 2.03 % 2.02 % 1.81 % 5.81%
  YoY % -24.40% -89.29% 1,365.89% 5.42% 0.50% 11.60% -
  Horiz. % 140.33% 185.64% 1,733.15% 118.23% 112.15% 111.60% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 196.52 189.24 189.03 181.32 133.33 144.07 139.26 5.91%
  YoY % 3.85% 0.11% 4.25% 35.99% -7.45% 3.45% -
  Horiz. % 141.12% 135.89% 135.74% 130.20% 95.74% 103.45% 100.00%
EPS 19.45 24.16 245.00 10.84 9.35 8.69 7.29 17.76%
  YoY % -19.50% -90.14% 2,160.15% 15.94% 7.59% 19.20% -
  Horiz. % 266.80% 331.41% 3,360.77% 148.70% 128.26% 119.20% 100.00%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.30%
  YoY % 1.08% 0.00% 0.00% 68.75% 8.11% -7.50% -
  Horiz. % 235.00% 232.50% 0.00% 168.75% 100.00% 92.50% 100.00%
NAPS 7.6500 7.1900 7.8100 5.0600 4.6000 4.3100 4.0200 11.31%
  YoY % 6.40% -7.94% 54.35% 10.00% 6.73% 7.21% -
  Horiz. % 190.30% 178.86% 194.28% 125.87% 114.43% 107.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 196.52 189.24 189.03 181.32 133.33 144.07 139.26 5.91%
  YoY % 3.85% 0.11% 4.25% 35.99% -7.45% 3.45% -
  Horiz. % 141.12% 135.89% 135.74% 130.20% 95.74% 103.45% 100.00%
EPS 19.45 24.16 245.00 10.84 9.35 8.69 7.29 17.76%
  YoY % -19.50% -90.14% 2,160.15% 15.94% 7.59% 19.20% -
  Horiz. % 266.80% 331.41% 3,360.77% 148.70% 128.26% 119.20% 100.00%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.30%
  YoY % 1.08% 0.00% 0.00% 68.75% 8.11% -7.50% -
  Horiz. % 235.00% 232.50% 0.00% 168.75% 100.00% 92.50% 100.00%
NAPS 7.6500 7.1900 7.8100 5.0600 4.6000 4.3100 4.0200 11.31%
  YoY % 6.40% -7.94% 54.35% 10.00% 6.73% 7.21% -
  Horiz. % 190.30% 178.86% 194.28% 125.87% 114.43% 107.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 18.0000 22.3000 15.9000 8.9800 6.3000 5.1000 4.4200 -
P/RPS 9.16 11.78 8.41 4.95 4.73 3.54 3.17 19.34%
  YoY % -22.24% 40.07% 69.90% 4.65% 33.62% 11.67% -
  Horiz. % 288.96% 371.61% 265.30% 156.15% 149.21% 111.67% 100.00%
P/EPS 92.56 92.32 6.49 82.81 67.36 58.70 60.59 7.31%
  YoY % 0.26% 1,322.50% -92.16% 22.94% 14.75% -3.12% -
  Horiz. % 152.76% 152.37% 10.71% 136.67% 111.17% 96.88% 100.00%
EY 1.08 1.08 15.41 1.21 1.48 1.70 1.65 -6.82%
  YoY % 0.00% -92.99% 1,173.55% -18.24% -12.94% 3.03% -
  Horiz. % 65.45% 65.45% 933.94% 73.33% 89.70% 103.03% 100.00%
DY 2.61 2.09 0.00 3.76 3.17 3.63 4.52 -8.74%
  YoY % 24.88% 0.00% 0.00% 18.61% -12.67% -19.69% -
  Horiz. % 57.74% 46.24% 0.00% 83.19% 70.13% 80.31% 100.00%
P/NAPS 2.35 3.10 2.04 1.77 1.37 1.18 1.10 13.48%
  YoY % -24.19% 51.96% 15.25% 29.20% 16.10% 7.27% -
  Horiz. % 213.64% 281.82% 185.45% 160.91% 124.55% 107.27% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 24/05/18 29/05/17 24/05/16 18/05/15 28/05/14 28/05/13 -
Price 17.5200 22.0000 20.0000 13.2800 6.3500 6.1000 4.4000 -
P/RPS 8.92 11.63 10.58 7.32 4.76 4.23 3.16 18.87%
  YoY % -23.30% 9.92% 44.54% 53.78% 12.53% 33.86% -
  Horiz. % 282.28% 368.04% 334.81% 231.65% 150.63% 133.86% 100.00%
P/EPS 90.09 91.08 8.16 122.46 67.90 70.21 60.32 6.91%
  YoY % -1.09% 1,016.18% -93.34% 80.35% -3.29% 16.40% -
  Horiz. % 149.35% 150.99% 13.53% 203.02% 112.57% 116.40% 100.00%
EY 1.11 1.10 12.25 0.82 1.47 1.42 1.66 -6.48%
  YoY % 0.91% -91.02% 1,393.90% -44.22% 3.52% -14.46% -
  Horiz. % 66.87% 66.27% 737.95% 49.40% 88.55% 85.54% 100.00%
DY 2.68 2.11 0.00 2.54 3.15 3.03 4.55 -8.44%
  YoY % 27.01% 0.00% 0.00% -19.37% 3.96% -33.41% -
  Horiz. % 58.90% 46.37% 0.00% 55.82% 69.23% 66.59% 100.00%
P/NAPS 2.29 3.06 2.56 2.62 1.38 1.42 1.09 13.16%
  YoY % -25.16% 19.53% -2.29% 89.86% -2.82% 30.28% -
  Horiz. % 210.09% 280.73% 234.86% 240.37% 126.61% 130.28% 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.
 


 

170  177  514  1464 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.27+0.005 
 KNM 0.405+0.01 
 MNC 0.115+0.005 
 VSOLAR 0.0950.00 
 SAPNRG 0.290.00 
 HSI-C7J 0.22-0.03 
 HSI-C7F 0.40-0.055 
 NETX 0.010.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
Partners & Brokers