[AJI] QoQ Quarter Result on 31-Mar-2018 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -14.47%
YoY- -90.14%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 115,177 117,844 95,228 115,053 109,390 115,420 96,423 12.54%
PBT 22,614 20,020 14,611 18,965 16,884 20,797 10,421 67.37%
Tax -4,558 -4,488 -3,442 -4,279 287 -4,275 -2,539 47.55%
NP 18,056 15,532 11,169 14,686 17,171 16,522 7,882 73.51%
-
NP to SH 18,056 15,532 11,169 14,686 17,171 16,522 7,882 73.51%
-
Tax Rate 20.16% 22.42% 23.56% 22.56% -1.70% 20.56% 24.36% -
Total Cost 97,121 102,312 84,059 100,367 92,219 98,898 88,541 6.34%
-
Net Worth 453,560 435,320 448,088 437,144 422,553 405,529 482,744 -4.06%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - 28,271 - - - -
Div Payout % - - - 192.51% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 453,560 435,320 448,088 437,144 422,553 405,529 482,744 -4.06%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 15.68% 13.18% 11.73% 12.76% 15.70% 14.31% 8.17% -
ROE 3.98% 3.57% 2.49% 3.36% 4.06% 4.07% 1.63% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 189.44 193.83 156.63 189.24 179.92 189.84 158.59 12.54%
EPS 29.70 25.55 18.37 24.16 28.24 27.17 12.96 73.55%
DPS 0.00 0.00 0.00 46.50 0.00 0.00 0.00 -
NAPS 7.46 7.16 7.37 7.19 6.95 6.67 7.94 -4.06%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 189.44 193.83 156.63 189.24 179.92 189.84 158.59 12.54%
EPS 29.70 25.55 18.37 24.16 28.24 27.17 12.96 73.55%
DPS 0.00 0.00 0.00 46.50 0.00 0.00 0.00 -
NAPS 7.46 7.16 7.37 7.19 6.95 6.67 7.94 -4.06%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 19.40 21.78 22.10 22.30 21.10 20.00 24.34 -
P/RPS 10.24 11.24 14.11 11.78 11.73 10.54 15.35 -23.59%
P/EPS 65.32 85.26 120.30 92.32 74.71 73.60 187.75 -50.43%
EY 1.53 1.17 0.83 1.08 1.34 1.36 0.53 102.35%
DY 0.00 0.00 0.00 2.09 0.00 0.00 0.00 -
P/NAPS 2.60 3.04 3.00 3.10 3.04 3.00 3.07 -10.45%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 28/11/18 23/08/18 24/05/18 26/02/18 23/11/17 24/08/17 -
Price 18.62 20.40 21.88 22.00 22.42 18.60 26.00 -
P/RPS 9.83 10.52 13.97 11.63 12.46 9.80 16.39 -28.81%
P/EPS 62.70 79.85 119.10 91.08 79.38 68.45 200.55 -53.83%
EY 1.59 1.25 0.84 1.10 1.26 1.46 0.50 115.79%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 2.50 2.85 2.97 3.06 3.23 2.79 3.27 -16.34%

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