[AJI] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 1.49%
YoY- -69.99%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 437,665 426,144 380,912 436,286 428,310 423,686 385,692 8.76%
PBT 76,326 69,262 58,444 67,067 64,136 62,436 41,684 49.50%
Tax -16,650 -15,860 -13,768 -10,806 -8,702 -13,628 -10,156 38.91%
NP 59,676 53,402 44,676 56,261 55,433 48,808 31,528 52.83%
-
NP to SH 59,676 53,402 44,676 56,261 55,433 48,808 31,528 52.83%
-
Tax Rate 21.81% 22.90% 23.56% 16.11% 13.57% 21.83% 24.36% -
Total Cost 377,989 372,742 336,236 380,025 372,877 374,878 354,164 4.42%
-
Net Worth 453,560 435,320 448,088 437,144 422,553 405,529 482,744 -4.06%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 28,271 - - - -
Div Payout % - - - 50.25% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 453,560 435,320 448,088 437,144 422,553 405,529 482,744 -4.06%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.64% 12.53% 11.73% 12.90% 12.94% 11.52% 8.17% -
ROE 13.16% 12.27% 9.97% 12.87% 13.12% 12.04% 6.53% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 719.86 700.91 626.51 717.59 704.47 696.86 634.37 8.76%
EPS 98.16 87.84 73.48 92.54 91.17 80.28 51.84 52.87%
DPS 0.00 0.00 0.00 46.50 0.00 0.00 0.00 -
NAPS 7.46 7.16 7.37 7.19 6.95 6.67 7.94 -4.06%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 719.86 700.91 626.51 717.59 704.47 696.86 634.37 8.76%
EPS 98.16 87.84 73.48 92.54 91.17 80.28 51.84 52.87%
DPS 0.00 0.00 0.00 46.50 0.00 0.00 0.00 -
NAPS 7.46 7.16 7.37 7.19 6.95 6.67 7.94 -4.06%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 19.40 21.78 22.10 22.30 21.10 20.00 24.34 -
P/RPS 2.69 3.11 3.53 3.11 3.00 2.87 3.84 -21.07%
P/EPS 19.77 24.80 30.08 24.10 23.14 24.91 46.94 -43.72%
EY 5.06 4.03 3.32 4.15 4.32 4.01 2.13 77.75%
DY 0.00 0.00 0.00 2.09 0.00 0.00 0.00 -
P/NAPS 2.60 3.04 3.00 3.10 3.04 3.00 3.07 -10.45%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 23/08/18 24/05/18 26/02/18 23/11/17 24/08/17 -
Price 18.62 20.40 21.88 22.00 22.42 18.60 26.00 -
P/RPS 2.59 2.91 3.49 3.07 3.18 2.67 4.10 -26.31%
P/EPS 18.97 23.23 29.78 23.77 24.59 23.17 50.14 -47.59%
EY 5.27 4.31 3.36 4.21 4.07 4.32 1.99 91.07%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 2.50 2.85 2.97 3.06 3.23 2.79 3.27 -16.34%

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