[AJI] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 91.41%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 115,071 443,119 323,724 210,726 95,084 461,689 340,870 -51.54%
PBT 20,297 61,104 53,891 37,847 19,807 77,746 57,160 -49.88%
Tax -5,091 -14,717 -13,292 -9,028 -4,751 -17,893 -13,153 -46.91%
NP 15,206 46,387 40,599 28,819 15,056 59,853 44,007 -50.79%
-
NP to SH 15,206 46,387 40,599 28,819 15,056 59,853 44,007 -50.79%
-
Tax Rate 25.08% 24.09% 24.66% 23.85% 23.99% 23.01% 23.01% -
Total Cost 99,865 396,732 283,125 181,907 80,028 401,836 296,863 -51.66%
-
Net Worth 527,735 511,927 506,455 494,295 510,711 495,511 480,920 6.39%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - 29,973 - - - -
Div Payout % - - - 104.01% - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 527,735 511,927 506,455 494,295 510,711 495,511 480,920 6.39%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 13.21% 10.47% 12.54% 13.68% 15.83% 12.96% 12.91% -
ROE 2.88% 9.06% 8.02% 5.83% 2.95% 12.08% 9.15% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 189.26 728.83 532.45 346.59 156.39 759.37 560.65 -51.55%
EPS 25.01 76.30 66.78 47.40 24.76 98.44 72.38 -50.79%
DPS 0.00 0.00 0.00 49.30 0.00 0.00 0.00 -
NAPS 8.68 8.42 8.33 8.13 8.40 8.15 7.91 6.39%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 189.26 728.83 532.45 346.59 156.39 759.37 560.65 -51.55%
EPS 25.01 76.30 66.78 47.40 24.76 98.44 72.38 -50.79%
DPS 0.00 0.00 0.00 49.30 0.00 0.00 0.00 -
NAPS 8.68 8.42 8.33 8.13 8.40 8.15 7.91 6.39%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 15.50 15.88 16.02 16.20 17.00 13.00 14.48 -
P/RPS 8.19 2.18 3.01 4.67 10.87 1.71 2.58 116.14%
P/EPS 61.97 20.81 23.99 34.18 68.65 13.21 20.01 112.61%
EY 1.61 4.80 4.17 2.93 1.46 7.57 5.00 -53.05%
DY 0.00 0.00 0.00 3.04 0.00 0.00 0.00 -
P/NAPS 1.79 1.89 1.92 1.99 2.02 1.60 1.83 -1.46%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/08/21 24/05/21 25/02/21 24/11/20 17/08/20 25/06/20 26/02/20 -
Price 15.60 15.60 15.80 15.18 15.14 15.00 15.40 -
P/RPS 8.24 2.14 2.97 4.38 9.68 1.98 2.75 107.97%
P/EPS 62.37 20.45 23.66 32.03 61.14 15.24 21.28 104.93%
EY 1.60 4.89 4.23 3.12 1.64 6.56 4.70 -51.27%
DY 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
P/NAPS 1.80 1.85 1.90 1.87 1.80 1.84 1.95 -5.20%

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