[AJI] QoQ Cumulative 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- 54.22%
YoY- 12.61%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 211,843 96,423 419,917 304,989 198,019 98,715 400,201 -34.53%
PBT 31,218 10,421 211,469 50,397 33,258 17,317 53,941 -30.52%
Tax -6,814 -2,539 -24,007 -11,890 -8,289 -4,361 -13,154 -35.47%
NP 24,404 7,882 187,462 38,507 24,969 12,956 40,787 -28.97%
-
NP to SH 24,404 7,882 187,462 38,507 24,969 12,956 40,787 -28.97%
-
Tax Rate 21.83% 24.36% 11.35% 23.59% 24.92% 25.18% 24.39% -
Total Cost 187,439 88,541 232,455 266,482 173,050 85,759 359,414 -35.18%
-
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 6.02% 1.63% 39.48% 11.82% 7.97% 4.04% 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 348.43 158.59 690.66 501.63 325.69 162.36 658.24 -34.53%
EPS 40.14 12.96 308.33 63.34 41.07 21.31 67.09 -28.97%
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 348.43 158.59 690.66 501.63 325.69 162.36 658.24 -34.53%
EPS 40.14 12.96 308.33 63.34 41.07 21.31 67.09 -28.97%
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 5.74 15.35 2.30 2.77 4.08 7.71 1.36 160.93%
P/EPS 49.83 187.75 5.16 21.92 32.39 58.75 13.39 139.95%
EY 2.01 0.53 19.39 4.56 3.09 1.70 7.47 -58.28%
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 5.34 16.39 2.90 2.89 4.05 8.75 2.02 91.07%
P/EPS 46.34 200.55 6.49 22.89 32.14 66.64 19.80 76.18%
EY 2.16 0.50 15.42 4.37 3.11 1.50 5.05 -43.20%
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