[AJI] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 92.72%
YoY- 10.1%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 96,423 419,917 304,989 198,019 98,715 400,201 289,961 -52.03%
PBT 10,421 211,469 50,397 33,258 17,317 53,941 45,547 -62.62%
Tax -2,539 -24,007 -11,890 -8,289 -4,361 -13,154 -11,353 -63.18%
NP 7,882 187,462 38,507 24,969 12,956 40,787 34,194 -62.43%
-
NP to SH 7,882 187,462 38,507 24,969 12,956 40,787 34,194 -62.43%
-
Tax Rate 24.36% 11.35% 23.59% 24.92% 25.18% 24.39% 24.93% -
Total Cost 88,541 232,455 266,482 173,050 85,759 359,414 255,767 -50.72%
-
Net Worth 482,744 474,840 325,882 313,114 321,018 307,642 301,563 36.88%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - 20,519 - -
Div Payout % - - - - - 50.31% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 482,744 474,840 325,882 313,114 321,018 307,642 301,563 36.88%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.17% 44.64% 12.63% 12.61% 13.12% 10.19% 11.79% -
ROE 1.63% 39.48% 11.82% 7.97% 4.04% 13.26% 11.34% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 158.59 690.66 501.63 325.69 162.36 658.24 476.92 -52.03%
EPS 12.96 308.33 63.34 41.07 21.31 67.09 56.24 -62.44%
DPS 0.00 0.00 0.00 0.00 0.00 33.75 0.00 -
NAPS 7.94 7.81 5.36 5.15 5.28 5.06 4.96 36.88%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 158.59 690.66 501.63 325.69 162.36 658.24 476.92 -52.03%
EPS 12.96 308.33 63.34 41.07 21.31 67.09 56.24 -62.44%
DPS 0.00 0.00 0.00 0.00 0.00 33.75 0.00 -
NAPS 7.94 7.81 5.36 5.15 5.28 5.06 4.96 36.88%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 24.34 15.90 13.88 13.30 12.52 8.98 8.85 -
P/RPS 15.35 2.30 2.77 4.08 7.71 1.36 1.86 308.90%
P/EPS 187.75 5.16 21.92 32.39 58.75 13.39 15.74 422.84%
EY 0.53 19.39 4.56 3.09 1.70 7.47 6.35 -80.93%
DY 0.00 0.00 0.00 0.00 0.00 3.76 0.00 -
P/NAPS 3.07 2.04 2.59 2.58 2.37 1.77 1.78 43.86%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 29/05/17 27/02/17 23/11/16 24/08/16 24/05/16 24/02/16 -
Price 26.00 20.00 14.50 13.20 14.20 13.28 9.15 -
P/RPS 16.39 2.90 2.89 4.05 8.75 2.02 1.92 318.23%
P/EPS 200.55 6.49 22.89 32.14 66.64 19.80 16.27 434.42%
EY 0.50 15.42 4.37 3.11 1.50 5.05 6.15 -81.26%
DY 0.00 0.00 0.00 0.00 0.00 2.54 0.00 -
P/NAPS 3.27 2.56 2.71 2.56 2.69 2.62 1.84 46.77%

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