[AJI] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 2.81%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 423,686 385,692 419,917 406,652 396,038 394,860 400,201 3.87%
PBT 62,436 41,684 211,469 67,196 66,516 69,268 53,941 10.23%
Tax -13,628 -10,156 -24,007 -15,853 -16,578 -17,444 -13,154 2.38%
NP 48,808 31,528 187,462 51,342 49,938 51,824 40,787 12.70%
-
NP to SH 48,808 31,528 187,462 51,342 49,938 51,824 40,787 12.70%
-
Tax Rate 21.83% 24.36% 11.35% 23.59% 24.92% 25.18% 24.39% -
Total Cost 374,878 354,164 232,455 355,309 346,100 343,036 359,414 2.84%
-
Net Worth 405,529 482,744 474,840 325,882 313,114 321,018 307,642 20.20%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - 20,519 -
Div Payout % - - - - - - 50.31% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 405,529 482,744 474,840 325,882 313,114 321,018 307,642 20.20%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.52% 8.17% 44.64% 12.63% 12.61% 13.12% 10.19% -
ROE 12.04% 6.53% 39.48% 15.75% 15.95% 16.14% 13.26% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 696.86 634.37 690.66 668.85 651.39 649.45 658.24 3.87%
EPS 80.28 51.84 308.33 84.45 82.14 85.24 67.09 12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 33.75 -
NAPS 6.67 7.94 7.81 5.36 5.15 5.28 5.06 20.20%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 696.86 634.37 690.66 668.85 651.39 649.45 658.24 3.87%
EPS 80.28 51.84 308.33 84.45 82.14 85.24 67.09 12.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 33.75 -
NAPS 6.67 7.94 7.81 5.36 5.15 5.28 5.06 20.20%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 20.00 24.34 15.90 13.88 13.30 12.52 8.98 -
P/RPS 2.87 3.84 2.30 2.08 2.04 1.93 1.36 64.44%
P/EPS 24.91 46.94 5.16 16.44 16.19 14.69 13.39 51.20%
EY 4.01 2.13 19.39 6.08 6.18 6.81 7.47 -33.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.76 -
P/NAPS 3.00 3.07 2.04 2.59 2.58 2.37 1.77 42.11%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 29/05/17 27/02/17 23/11/16 24/08/16 24/05/16 -
Price 18.60 26.00 20.00 14.50 13.20 14.20 13.28 -
P/RPS 2.67 4.10 2.90 2.17 2.03 2.19 2.02 20.42%
P/EPS 23.17 50.14 6.49 17.17 16.07 16.66 19.80 11.03%
EY 4.32 1.99 15.42 5.82 6.22 6.00 5.05 -9.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 2.79 3.27 2.56 2.71 2.56 2.69 2.62 4.27%

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