[AJI] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 70.36%
YoY- 7.97%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 213,072 95,228 436,286 321,233 211,843 96,423 419,917 -36.35%
PBT 34,631 14,611 67,067 48,102 31,218 10,421 211,469 -70.03%
Tax -7,930 -3,442 -10,806 -6,527 -6,814 -2,539 -24,007 -52.18%
NP 26,701 11,169 56,261 41,575 24,404 7,882 187,462 -72.69%
-
NP to SH 26,701 11,169 56,261 41,575 24,404 7,882 187,462 -72.69%
-
Tax Rate 22.90% 23.56% 16.11% 13.57% 21.83% 24.36% 11.35% -
Total Cost 186,371 84,059 380,025 279,658 187,439 88,541 232,455 -13.68%
-
Net Worth 435,320 448,088 437,144 422,553 405,529 482,744 474,840 -5.62%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - 28,271 - - - - -
Div Payout % - - 50.25% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 435,320 448,088 437,144 422,553 405,529 482,744 474,840 -5.62%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.53% 11.73% 12.90% 12.94% 11.52% 8.17% 44.64% -
ROE 6.13% 2.49% 12.87% 9.84% 6.02% 1.63% 39.48% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 350.45 156.63 717.59 528.35 348.43 158.59 690.66 -36.35%
EPS 43.92 18.37 92.54 68.38 40.14 12.96 308.33 -72.69%
DPS 0.00 0.00 46.50 0.00 0.00 0.00 0.00 -
NAPS 7.16 7.37 7.19 6.95 6.67 7.94 7.81 -5.62%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 350.45 156.63 717.59 528.35 348.43 158.59 690.66 -36.35%
EPS 43.92 18.37 92.54 68.38 40.14 12.96 308.33 -72.69%
DPS 0.00 0.00 46.50 0.00 0.00 0.00 0.00 -
NAPS 7.16 7.37 7.19 6.95 6.67 7.94 7.81 -5.62%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 21.78 22.10 22.30 21.10 20.00 24.34 15.90 -
P/RPS 6.21 14.11 3.11 3.99 5.74 15.35 2.30 93.78%
P/EPS 49.59 120.30 24.10 30.86 49.83 187.75 5.16 351.40%
EY 2.02 0.83 4.15 3.24 2.01 0.53 19.39 -77.82%
DY 0.00 0.00 2.09 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.00 3.10 3.04 3.00 3.07 2.04 30.43%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 23/08/18 24/05/18 26/02/18 23/11/17 24/08/17 29/05/17 -
Price 20.40 21.88 22.00 22.42 18.60 26.00 20.00 -
P/RPS 5.82 13.97 3.07 4.24 5.34 16.39 2.90 59.03%
P/EPS 46.45 119.10 23.77 32.79 46.34 200.55 6.49 270.94%
EY 2.15 0.84 4.21 3.05 2.16 0.50 15.42 -73.07%
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 2.97 3.06 3.23 2.79 3.27 2.56 7.40%

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