[AJI] QoQ Annualized Quarter Result on 30-Jun-2016 [#1]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 27.06%
YoY- 25.82%
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 419,917 406,652 396,038 394,860 400,201 386,614 378,986 7.06%
PBT 211,469 67,196 66,516 69,268 53,941 60,729 60,218 130.85%
Tax -24,007 -15,853 -16,578 -17,444 -13,154 -15,137 -14,860 37.64%
NP 187,462 51,342 49,938 51,824 40,787 45,592 45,358 157.31%
-
NP to SH 187,462 51,342 49,938 51,824 40,787 45,592 45,358 157.31%
-
Tax Rate 11.35% 23.59% 24.92% 25.18% 24.39% 24.93% 24.68% -
Total Cost 232,455 355,309 346,100 343,036 359,414 341,022 333,628 -21.38%
-
Net Worth 474,840 325,882 313,114 321,018 307,642 301,563 290,011 38.87%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - 20,519 - - -
Div Payout % - - - - 50.31% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 474,840 325,882 313,114 321,018 307,642 301,563 290,011 38.87%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 44.64% 12.63% 12.61% 13.12% 10.19% 11.79% 11.97% -
ROE 39.48% 15.75% 15.95% 16.14% 13.26% 15.12% 15.64% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 690.66 668.85 651.39 649.45 658.24 635.89 623.34 7.06%
EPS 308.33 84.45 82.14 85.24 67.09 74.99 74.60 157.32%
DPS 0.00 0.00 0.00 0.00 33.75 0.00 0.00 -
NAPS 7.81 5.36 5.15 5.28 5.06 4.96 4.77 38.87%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 690.66 668.85 651.39 649.45 658.24 635.89 623.34 7.06%
EPS 308.33 84.45 82.14 85.24 67.09 74.99 74.60 157.32%
DPS 0.00 0.00 0.00 0.00 33.75 0.00 0.00 -
NAPS 7.81 5.36 5.15 5.28 5.06 4.96 4.77 38.87%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 15.90 13.88 13.30 12.52 8.98 8.85 6.35 -
P/RPS 2.30 2.08 2.04 1.93 1.36 1.39 1.02 71.87%
P/EPS 5.16 16.44 16.19 14.69 13.39 11.80 8.51 -28.33%
EY 19.39 6.08 6.18 6.81 7.47 8.47 11.75 39.60%
DY 0.00 0.00 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 2.04 2.59 2.58 2.37 1.77 1.78 1.33 32.96%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 23/11/16 24/08/16 24/05/16 24/02/16 25/11/15 -
Price 20.00 14.50 13.20 14.20 13.28 9.15 6.40 -
P/RPS 2.90 2.17 2.03 2.19 2.02 1.44 1.03 99.26%
P/EPS 6.49 17.17 16.07 16.66 19.80 12.20 8.58 -16.96%
EY 15.42 5.82 6.22 6.00 5.05 8.20 11.66 20.46%
DY 0.00 0.00 0.00 0.00 2.54 0.00 0.00 -
P/NAPS 2.56 2.71 2.56 2.69 2.62 1.84 1.34 53.90%

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