[AJI] QoQ Cumulative 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- -65.37%
YoY- 25.19%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 400,201 289,961 189,493 95,518 340,376 259,313 174,646 73.72%
PBT 53,941 45,547 30,109 13,673 40,596 32,407 21,635 83.76%
Tax -13,154 -11,353 -7,430 -3,376 -10,863 -8,360 -5,790 72.73%
NP 40,787 34,194 22,679 10,297 29,733 24,047 15,845 87.71%
-
NP to SH 40,787 34,194 22,679 10,297 29,733 24,047 15,845 87.71%
-
Tax Rate 24.39% 24.93% 24.68% 24.69% 26.76% 25.80% 26.76% -
Total Cost 359,414 255,767 166,814 85,221 310,643 235,266 158,801 72.29%
-
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% 11.34% 7.82% 3.55% 10.63% 8.75% 5.94% -
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 658.24 476.92 311.67 157.10 559.84 426.51 287.25 73.72%
EPS 67.09 56.24 37.30 16.94 48.90 39.55 26.06 87.73%
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 658.24 476.92 311.67 157.10 559.84 426.51 287.25 73.72%
EPS 67.09 56.24 37.30 16.94 48.90 39.55 26.06 87.73%
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 1.86 2.04 3.91 1.13 1.29 2.15 -26.29%
P/EPS 13.39 15.74 17.02 36.25 12.88 13.91 23.67 -31.57%
EY 7.47 6.35 5.87 2.76 7.76 7.19 4.22 46.28%
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 1.92 2.05 3.60 1.13 1.34 2.07 -1.61%
P/EPS 19.80 16.27 17.16 33.36 12.98 14.41 22.79 -8.94%
EY 5.05 6.15 5.83 3.00 7.70 6.94 4.39 9.77%
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