[AJI] QoQ Quarter Result on 31-Mar-2021 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -50.87%
YoY- -63.47%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 134,176 110,065 115,071 119,395 112,998 115,642 95,084 25.73%
PBT 12,036 11,640 20,297 7,213 16,044 18,040 19,807 -28.19%
Tax -1,778 -2,690 -5,091 -1,425 -4,264 -4,277 -4,751 -47.97%
NP 10,258 8,950 15,206 5,788 11,780 13,763 15,056 -22.51%
-
NP to SH 10,258 8,950 15,206 5,788 11,780 13,763 15,056 -22.51%
-
Tax Rate 14.77% 23.11% 25.08% 19.76% 26.58% 23.71% 23.99% -
Total Cost 123,918 101,115 99,865 113,607 101,218 101,879 80,028 33.73%
-
Net Worth 523,479 513,143 527,735 511,927 506,455 494,295 510,711 1.65%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 23,255 - - - 29,973 - -
Div Payout % - 259.84% - - - 217.79% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 523,479 513,143 527,735 511,927 506,455 494,295 510,711 1.65%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.65% 8.13% 13.21% 4.85% 10.42% 11.90% 15.83% -
ROE 1.96% 1.74% 2.88% 1.13% 2.33% 2.78% 2.95% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 220.69 181.03 189.26 196.38 185.86 190.20 156.39 25.73%
EPS 16.87 14.72 25.01 9.52 19.38 22.64 24.76 -22.51%
DPS 0.00 38.25 0.00 0.00 0.00 49.30 0.00 -
NAPS 8.61 8.44 8.68 8.42 8.33 8.13 8.40 1.65%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 220.69 181.03 189.26 196.38 185.86 190.20 156.39 25.73%
EPS 16.87 14.72 25.01 9.52 19.38 22.64 24.76 -22.51%
DPS 0.00 38.25 0.00 0.00 0.00 49.30 0.00 -
NAPS 8.61 8.44 8.68 8.42 8.33 8.13 8.40 1.65%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 15.40 15.88 15.50 15.88 16.02 16.20 17.00 -
P/RPS 6.98 8.77 8.19 8.09 8.62 8.52 10.87 -25.50%
P/EPS 91.28 107.88 61.97 166.81 82.68 71.56 68.65 20.85%
EY 1.10 0.93 1.61 0.60 1.21 1.40 1.46 -17.15%
DY 0.00 2.41 0.00 0.00 0.00 3.04 0.00 -
P/NAPS 1.79 1.88 1.79 1.89 1.92 1.99 2.02 -7.72%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 24/11/21 17/08/21 24/05/21 25/02/21 24/11/20 17/08/20 -
Price 14.82 15.78 15.60 15.60 15.80 15.18 15.14 -
P/RPS 6.72 8.72 8.24 7.94 8.50 7.98 9.68 -21.54%
P/EPS 87.84 107.20 62.37 163.87 81.55 67.06 61.14 27.24%
EY 1.14 0.93 1.60 0.61 1.23 1.49 1.64 -21.47%
DY 0.00 2.42 0.00 0.00 0.00 3.25 0.00 -
P/NAPS 1.72 1.87 1.80 1.85 1.90 1.87 1.80 -2.97%

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