[AJI] QoQ Quarter Result on 31-Dec-2020 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -14.41%
YoY- -21.3%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 110,065 115,071 119,395 112,998 115,642 95,084 120,819 -6.02%
PBT 11,640 20,297 7,213 16,044 18,040 19,807 20,586 -31.59%
Tax -2,690 -5,091 -1,425 -4,264 -4,277 -4,751 -4,740 -31.43%
NP 8,950 15,206 5,788 11,780 13,763 15,056 15,846 -31.64%
-
NP to SH 8,950 15,206 5,788 11,780 13,763 15,056 15,846 -31.64%
-
Tax Rate 23.11% 25.08% 19.76% 26.58% 23.71% 23.99% 23.03% -
Total Cost 101,115 99,865 113,607 101,218 101,879 80,028 104,973 -2.46%
-
Net Worth 513,143 527,735 511,927 506,455 494,295 510,711 495,511 2.35%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 23,255 - - - 29,973 - - -
Div Payout % 259.84% - - - 217.79% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 513,143 527,735 511,927 506,455 494,295 510,711 495,511 2.35%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.13% 13.21% 4.85% 10.42% 11.90% 15.83% 13.12% -
ROE 1.74% 2.88% 1.13% 2.33% 2.78% 2.95% 3.20% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 181.03 189.26 196.38 185.86 190.20 156.39 198.72 -6.02%
EPS 14.72 25.01 9.52 19.38 22.64 24.76 26.06 -31.64%
DPS 38.25 0.00 0.00 0.00 49.30 0.00 0.00 -
NAPS 8.44 8.68 8.42 8.33 8.13 8.40 8.15 2.35%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 181.03 189.26 196.38 185.86 190.20 156.39 198.72 -6.02%
EPS 14.72 25.01 9.52 19.38 22.64 24.76 26.06 -31.64%
DPS 38.25 0.00 0.00 0.00 49.30 0.00 0.00 -
NAPS 8.44 8.68 8.42 8.33 8.13 8.40 8.15 2.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 15.88 15.50 15.88 16.02 16.20 17.00 13.00 -
P/RPS 8.77 8.19 8.09 8.62 8.52 10.87 6.54 21.58%
P/EPS 107.88 61.97 166.81 82.68 71.56 68.65 49.88 67.16%
EY 0.93 1.61 0.60 1.21 1.40 1.46 2.00 -39.95%
DY 2.41 0.00 0.00 0.00 3.04 0.00 0.00 -
P/NAPS 1.88 1.79 1.89 1.92 1.99 2.02 1.60 11.33%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 17/08/21 24/05/21 25/02/21 24/11/20 17/08/20 25/06/20 -
Price 15.78 15.60 15.60 15.80 15.18 15.14 15.00 -
P/RPS 8.72 8.24 7.94 8.50 7.98 9.68 7.55 10.07%
P/EPS 107.20 62.37 163.87 81.55 67.06 61.14 57.55 51.33%
EY 0.93 1.60 0.61 1.23 1.49 1.64 1.74 -34.11%
DY 2.42 0.00 0.00 0.00 3.25 0.00 0.00 -
P/NAPS 1.87 1.80 1.85 1.90 1.87 1.80 1.84 1.08%

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