[AJI] QoQ Quarter Result on 31-Mar-2020 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Mar-2020 [#4]
Profit Trend
QoQ- 5.86%
YoY- 34.02%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 112,998 115,642 95,084 120,819 118,967 121,299 100,604 8.01%
PBT 16,044 18,040 19,807 20,586 19,556 19,779 17,825 -6.74%
Tax -4,264 -4,277 -4,751 -4,740 -4,587 -4,458 -4,108 2.50%
NP 11,780 13,763 15,056 15,846 14,969 15,321 13,717 -9.60%
-
NP to SH 11,780 13,763 15,056 15,846 14,969 15,321 13,717 -9.60%
-
Tax Rate 26.58% 23.71% 23.99% 23.03% 23.46% 22.54% 23.05% -
Total Cost 101,218 101,879 80,028 104,973 103,998 105,978 86,887 10.66%
-
Net Worth 506,455 494,295 510,711 495,511 480,920 465,720 479,096 3.75%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 29,973 - - - - - -
Div Payout % - 217.79% - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 506,455 494,295 510,711 495,511 480,920 465,720 479,096 3.75%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.42% 11.90% 15.83% 13.12% 12.58% 12.63% 13.63% -
ROE 2.33% 2.78% 2.95% 3.20% 3.11% 3.29% 2.86% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 185.86 190.20 156.39 198.72 195.67 199.51 165.47 8.01%
EPS 19.38 22.64 24.76 26.06 24.62 25.20 22.56 -9.59%
DPS 0.00 49.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.33 8.13 8.40 8.15 7.91 7.66 7.88 3.75%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 185.86 190.20 156.39 198.72 195.67 199.51 165.47 8.01%
EPS 19.38 22.64 24.76 26.06 24.62 25.20 22.56 -9.59%
DPS 0.00 49.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.33 8.13 8.40 8.15 7.91 7.66 7.88 3.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 16.02 16.20 17.00 13.00 14.48 16.66 17.64 -
P/RPS 8.62 8.52 10.87 6.54 7.40 8.35 10.66 -13.14%
P/EPS 82.68 71.56 68.65 49.88 58.81 66.11 78.19 3.77%
EY 1.21 1.40 1.46 2.00 1.70 1.51 1.28 -3.66%
DY 0.00 3.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.99 2.02 1.60 1.83 2.17 2.24 -9.72%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 24/11/20 17/08/20 25/06/20 26/02/20 27/11/19 22/08/19 -
Price 15.80 15.18 15.14 15.00 15.40 15.34 17.46 -
P/RPS 8.50 7.98 9.68 7.55 7.87 7.69 10.55 -13.35%
P/EPS 81.55 67.06 61.14 57.55 62.55 60.87 77.39 3.53%
EY 1.23 1.49 1.64 1.74 1.60 1.64 1.29 -3.11%
DY 0.00 3.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.87 1.80 1.84 1.95 2.00 2.22 -9.81%

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