[AJI] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 67.62%
YoY- 7.65%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 221,903 100,604 447,731 328,249 213,072 95,228 436,286 -36.25%
PBT 37,604 17,825 72,660 57,245 34,631 14,611 67,067 -31.98%
Tax -8,566 -4,108 -16,079 -12,488 -7,930 -3,442 -10,806 -14.33%
NP 29,038 13,717 56,581 44,757 26,701 11,169 56,261 -35.63%
-
NP to SH 29,038 13,717 56,581 44,757 26,701 11,169 56,261 -35.63%
-
Tax Rate 22.78% 23.05% 22.13% 21.82% 22.90% 23.56% 16.11% -
Total Cost 192,865 86,887 391,150 283,492 186,371 84,059 380,025 -36.34%
-
Net Worth 465,720 479,096 465,112 453,560 435,320 448,088 437,144 4.30%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 28,575 - - - 28,271 -
Div Payout % - - 50.50% - - - 50.25% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 465,720 479,096 465,112 453,560 435,320 448,088 437,144 4.30%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 13.09% 13.63% 12.64% 13.64% 12.53% 11.73% 12.90% -
ROE 6.24% 2.86% 12.17% 9.87% 6.13% 2.49% 12.87% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 364.98 165.47 736.41 539.89 350.45 156.63 717.59 -36.25%
EPS 47.76 22.56 93.06 73.62 43.92 18.37 92.54 -35.63%
DPS 0.00 0.00 47.00 0.00 0.00 0.00 46.50 -
NAPS 7.66 7.88 7.65 7.46 7.16 7.37 7.19 4.30%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 364.98 165.47 736.41 539.89 350.45 156.63 717.59 -36.25%
EPS 47.76 22.56 93.06 73.62 43.92 18.37 92.54 -35.63%
DPS 0.00 0.00 47.00 0.00 0.00 0.00 46.50 -
NAPS 7.66 7.88 7.65 7.46 7.16 7.37 7.19 4.30%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 16.66 17.64 18.00 19.40 21.78 22.10 22.30 -
P/RPS 4.56 10.66 2.44 3.59 6.21 14.11 3.11 29.03%
P/EPS 34.88 78.19 19.34 26.35 49.59 120.30 24.10 27.92%
EY 2.87 1.28 5.17 3.79 2.02 0.83 4.15 -21.77%
DY 0.00 0.00 2.61 0.00 0.00 0.00 2.09 -
P/NAPS 2.17 2.24 2.35 2.60 3.04 3.00 3.10 -21.14%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 22/08/19 23/05/19 26/02/19 28/11/18 23/08/18 24/05/18 -
Price 15.34 17.46 17.52 18.62 20.40 21.88 22.00 -
P/RPS 4.20 10.55 2.38 3.45 5.82 13.97 3.07 23.21%
P/EPS 32.12 77.39 18.83 25.29 46.45 119.10 23.77 22.20%
EY 3.11 1.29 5.31 3.95 2.15 0.84 4.21 -18.26%
DY 0.00 0.00 2.68 0.00 0.00 0.00 2.11 -
P/NAPS 2.00 2.22 2.29 2.50 2.85 2.97 3.06 -24.66%

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