[AJI] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 64.91%
YoY- 747.29%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 354,877 171,435 636,446 483,684 312,890 148,527 603,747 -29.76%
PBT 47,866 24,334 452,585 49,089 29,833 16,051 15,861 108.41%
Tax -10,649 -5,408 -51,165 -11,876 -7,268 -3,840 11,631 -
NP 37,217 18,926 401,420 37,213 22,565 12,211 27,492 22.30%
-
NP to SH 37,217 18,926 401,420 37,213 22,565 12,211 27,492 22.30%
-
Tax Rate 22.25% 22.22% 11.31% 24.19% 24.36% 23.92% -73.33% -
Total Cost 317,660 152,509 235,026 446,471 290,325 136,316 576,255 -32.69%
-
Net Worth 809,234 790,995 924,144 560,566 545,974 535,639 528,951 32.66%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 152,240 152,240 5,532 5,532 5,532 5,532 5,167 848.09%
Div Payout % 409.06% 804.40% 1.38% 14.87% 24.52% 45.31% 18.80% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 809,234 790,995 924,144 560,566 545,974 535,639 528,951 32.66%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.49% 11.04% 63.07% 7.69% 7.21% 8.22% 4.55% -
ROE 4.60% 2.39% 43.44% 6.64% 4.13% 2.28% 5.20% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 583.69 281.97 1,046.80 795.55 514.63 244.29 993.02 -29.76%
EPS 61.21 31.13 660.25 61.21 37.11 20.08 45.22 22.29%
DPS 250.40 250.40 9.10 9.10 9.10 9.10 8.50 847.98%
NAPS 13.31 13.01 15.20 9.22 8.98 8.81 8.70 32.66%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 583.69 281.97 1,046.80 795.55 514.63 244.29 993.02 -29.76%
EPS 61.21 31.13 660.25 61.21 37.11 20.08 45.22 22.29%
DPS 250.40 250.40 9.10 9.10 9.10 9.10 8.50 847.98%
NAPS 13.31 13.01 15.20 9.22 8.98 8.81 8.70 32.66%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 15.02 15.50 18.60 15.90 15.44 14.86 15.98 -
P/RPS 2.57 5.50 1.78 2.00 3.00 6.08 1.61 36.46%
P/EPS 24.54 49.79 2.82 25.98 41.60 73.99 35.34 -21.53%
EY 4.08 2.01 35.50 3.85 2.40 1.35 2.83 27.53%
DY 16.67 16.15 0.49 0.57 0.59 0.61 0.53 890.17%
P/NAPS 1.13 1.19 1.22 1.72 1.72 1.69 1.84 -27.68%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 18/11/24 26/08/24 29/05/24 29/02/24 28/11/23 24/08/23 30/05/23 -
Price 14.88 14.48 16.60 17.38 16.00 16.26 14.28 -
P/RPS 2.55 5.14 1.59 2.18 3.11 6.66 1.44 46.21%
P/EPS 24.31 46.52 2.51 28.40 43.11 80.96 31.58 -15.96%
EY 4.11 2.15 39.77 3.52 2.32 1.24 3.17 18.84%
DY 16.83 17.29 0.55 0.52 0.57 0.56 0.60 817.59%
P/NAPS 1.12 1.11 1.09 1.89 1.78 1.85 1.64 -22.39%

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