[AJI] QoQ Annualized Quarter Result on 30-Jun-2022 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -119.96%
YoY- -105.58%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 603,747 594,438 599,318 566,040 484,678 479,082 450,272 21.61%
PBT 15,861 8,432 6,084 -3,352 24,286 58,630 63,874 -60.52%
Tax 11,631 -2,576 -1,908 -40 -7,290 -12,745 -15,562 -
NP 27,492 5,856 4,176 -3,392 16,996 45,885 48,312 -31.35%
-
NP to SH 27,492 5,856 4,176 -3,392 16,996 45,885 48,312 -31.35%
-
Tax Rate -73.33% 30.55% 31.36% - 30.02% 21.74% 24.36% -
Total Cost 576,255 588,582 595,142 569,432 467,682 433,197 401,960 27.16%
-
Net Worth 528,951 505,239 502,807 499,767 505,847 523,479 513,143 2.04%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 5,167 6,890 - 20,671 - - 46,511 -76.92%
Div Payout % 18.80% 117.67% - 0.00% - - 96.27% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 528,951 505,239 502,807 499,767 505,847 523,479 513,143 2.04%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 4.55% 0.99% 0.70% -0.60% 3.51% 9.58% 10.73% -
ROE 5.20% 1.16% 0.83% -0.68% 3.36% 8.77% 9.41% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 993.02 977.71 985.74 931.00 797.18 787.98 740.59 21.61%
EPS 45.22 9.63 6.86 -5.56 27.95 75.47 79.46 -31.35%
DPS 8.50 11.33 0.00 34.00 0.00 0.00 76.50 -76.91%
NAPS 8.70 8.31 8.27 8.22 8.32 8.61 8.44 2.04%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 993.02 977.71 985.74 931.00 797.18 787.98 740.59 21.61%
EPS 45.22 9.63 6.86 -5.56 27.95 75.47 79.46 -31.35%
DPS 8.50 11.33 0.00 34.00 0.00 0.00 76.50 -76.91%
NAPS 8.70 8.31 8.27 8.22 8.32 8.61 8.44 2.04%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 15.98 13.08 11.54 11.98 14.50 15.40 15.88 -
P/RPS 1.61 1.34 1.17 1.29 1.82 1.95 2.14 -17.29%
P/EPS 35.34 135.80 168.01 -214.73 51.87 20.41 19.98 46.30%
EY 2.83 0.74 0.60 -0.47 1.93 4.90 5.00 -31.59%
DY 0.53 0.87 0.00 2.84 0.00 0.00 4.82 -77.07%
P/NAPS 1.84 1.57 1.40 1.46 1.74 1.79 1.88 -1.42%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 24/02/23 29/11/22 24/08/22 26/05/22 28/02/22 24/11/21 -
Price 14.28 15.20 11.36 11.90 13.70 14.82 15.78 -
P/RPS 1.44 1.55 1.15 1.28 1.72 1.88 2.13 -22.98%
P/EPS 31.58 157.81 165.39 -213.30 49.01 19.64 19.86 36.27%
EY 3.17 0.63 0.60 -0.47 2.04 5.09 5.04 -26.61%
DY 0.60 0.75 0.00 2.86 0.00 0.00 4.85 -75.20%
P/NAPS 1.64 1.83 1.37 1.45 1.65 1.72 1.87 -8.38%

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