[AJI] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 23.65%
YoY- 6.03%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 289,961 189,493 95,518 340,376 259,313 174,646 86,186 124.03%
PBT 45,547 30,109 13,673 40,596 32,407 21,635 11,347 151.93%
Tax -11,353 -7,430 -3,376 -10,863 -8,360 -5,790 -3,122 135.91%
NP 34,194 22,679 10,297 29,733 24,047 15,845 8,225 157.87%
-
NP to SH 34,194 22,679 10,297 29,733 24,047 15,845 8,225 157.87%
-
Tax Rate 24.93% 24.68% 24.69% 26.76% 25.80% 26.76% 27.51% -
Total Cost 255,767 166,814 85,221 310,643 235,266 158,801 77,961 120.31%
-
Net Worth 301,563 290,011 290,011 279,675 274,811 266,907 270,555 7.48%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 12,159 - - - -
Div Payout % - - - 40.90% - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 301,563 290,011 290,011 279,675 274,811 266,907 270,555 7.48%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.79% 11.97% 10.78% 8.74% 9.27% 9.07% 9.54% -
ROE 11.34% 7.82% 3.55% 10.63% 8.75% 5.94% 3.04% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 476.92 311.67 157.10 559.84 426.51 287.25 141.76 124.02%
EPS 56.24 37.30 16.94 48.90 39.55 26.06 13.53 157.85%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 4.96 4.77 4.77 4.60 4.52 4.39 4.45 7.48%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 476.92 311.67 157.10 559.84 426.51 287.25 141.76 124.02%
EPS 56.24 37.30 16.94 48.90 39.55 26.06 13.53 157.85%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 4.96 4.77 4.77 4.60 4.52 4.39 4.45 7.48%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 8.85 6.35 6.14 6.30 5.50 6.17 6.07 -
P/RPS 1.86 2.04 3.91 1.13 1.29 2.15 4.28 -42.53%
P/EPS 15.74 17.02 36.25 12.88 13.91 23.67 44.87 -50.16%
EY 6.35 5.87 2.76 7.76 7.19 4.22 2.23 100.51%
DY 0.00 0.00 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 1.78 1.33 1.29 1.37 1.22 1.41 1.36 19.59%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 26/08/15 18/05/15 16/02/15 17/11/14 25/08/14 -
Price 9.15 6.40 5.65 6.35 5.70 5.94 6.06 -
P/RPS 1.92 2.05 3.60 1.13 1.34 2.07 4.27 -41.22%
P/EPS 16.27 17.16 33.36 12.98 14.41 22.79 44.80 -49.00%
EY 6.15 5.83 3.00 7.70 6.94 4.39 2.23 96.29%
DY 0.00 0.00 0.00 3.15 0.00 0.00 0.00 -
P/NAPS 1.84 1.34 1.18 1.38 1.26 1.35 1.36 22.25%

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