[AJI] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 38.53%
YoY- 25.19%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 400,201 386,614 378,986 382,072 340,376 345,750 349,292 9.48%
PBT 53,941 60,729 60,218 54,692 40,596 43,209 43,270 15.81%
Tax -13,154 -15,137 -14,860 -13,504 -10,863 -11,146 -11,580 8.85%
NP 40,787 45,592 45,358 41,188 29,733 32,062 31,690 18.30%
-
NP to SH 40,787 45,592 45,358 41,188 29,733 32,062 31,690 18.30%
-
Tax Rate 24.39% 24.93% 24.68% 24.69% 26.76% 25.80% 26.76% -
Total Cost 359,414 341,022 333,628 340,884 310,643 313,688 317,602 8.58%
-
Net Worth 307,642 301,563 290,011 290,011 279,675 274,811 266,907 9.92%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 20,519 - - - 12,159 - - -
Div Payout % 50.31% - - - 40.90% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 307,642 301,563 290,011 290,011 279,675 274,811 266,907 9.92%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.19% 11.79% 11.97% 10.78% 8.74% 9.27% 9.07% -
ROE 13.26% 15.12% 15.64% 14.20% 10.63% 11.67% 11.87% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 658.24 635.89 623.34 628.42 559.84 568.68 574.50 9.48%
EPS 67.09 74.99 74.60 67.76 48.90 52.73 52.12 18.31%
DPS 33.75 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 5.06 4.96 4.77 4.77 4.60 4.52 4.39 9.92%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 658.24 635.89 623.34 628.42 559.84 568.68 574.50 9.48%
EPS 67.09 74.99 74.60 67.76 48.90 52.73 52.12 18.31%
DPS 33.75 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 5.06 4.96 4.77 4.77 4.60 4.52 4.39 9.92%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 8.98 8.85 6.35 6.14 6.30 5.50 6.17 -
P/RPS 1.36 1.39 1.02 0.98 1.13 0.97 1.07 17.32%
P/EPS 13.39 11.80 8.51 9.06 12.88 10.43 11.84 8.53%
EY 7.47 8.47 11.75 11.03 7.76 9.59 8.45 -7.88%
DY 3.76 0.00 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 1.77 1.78 1.33 1.29 1.37 1.22 1.41 16.35%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 24/02/16 25/11/15 26/08/15 18/05/15 16/02/15 17/11/14 -
Price 13.28 9.15 6.40 5.65 6.35 5.70 5.94 -
P/RPS 2.02 1.44 1.03 0.90 1.13 1.00 1.03 56.61%
P/EPS 19.80 12.20 8.58 8.34 12.98 10.81 11.40 44.44%
EY 5.05 8.20 11.66 11.99 7.70 9.25 8.77 -30.76%
DY 2.54 0.00 0.00 0.00 3.15 0.00 0.00 -
P/NAPS 2.62 1.84 1.34 1.18 1.38 1.26 1.35 55.52%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment