[AJI] QoQ TTM Result on 30-Jun-2024 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- 1.67%
YoY- 906.47%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 659,354 636,446 641,602 616,978 610,764 603,747 571,195 10.05%
PBT 460,868 452,585 58,626 42,652 32,750 15,861 -13,363 -
Tax -52,733 -51,165 1,687 5,317 7,801 11,631 337 -
NP 408,135 401,420 60,313 47,969 40,551 27,492 -13,026 -
-
NP to SH 408,135 401,420 60,313 47,969 40,551 27,492 -13,026 -
-
Tax Rate 11.44% 11.31% -2.88% -12.47% -23.82% -73.33% - -
Total Cost 251,219 235,026 581,289 569,009 570,213 576,255 584,221 -43.05%
-
Net Worth 790,964 924,144 560,566 545,974 535,639 528,951 505,239 34.86%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 152,234 5,532 5,532 5,532 5,532 5,167 5,167 855.89%
Div Payout % 37.30% 1.38% 9.17% 11.53% 13.64% 18.80% 0.00% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 790,964 924,144 560,566 545,974 535,639 528,951 505,239 34.86%
NOSH 60,796 60,799 60,799 60,799 60,799 60,799 60,799 -0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 61.90% 63.07% 9.40% 7.77% 6.64% 4.55% -2.28% -
ROE 51.60% 43.44% 10.76% 8.79% 7.57% 5.20% -2.58% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1,084.52 1,046.80 1,055.28 1,014.78 1,004.56 993.02 939.48 10.05%
EPS 671.31 660.24 99.20 78.90 66.70 45.22 -21.42 -
DPS 250.40 9.10 9.10 9.10 9.10 8.50 8.50 855.81%
NAPS 13.01 15.20 9.22 8.98 8.81 8.70 8.31 34.86%
Adjusted Per Share Value based on latest NOSH - 60,796
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1,084.52 1,046.84 1,055.32 1,014.82 1,004.60 993.06 939.52 10.05%
EPS 671.31 660.27 99.20 78.90 66.70 45.22 -21.43 -
DPS 250.40 9.10 9.10 9.10 9.10 8.50 8.50 855.81%
NAPS 13.01 15.2006 9.2204 8.9803 8.8103 8.7003 8.3103 34.86%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 15.50 18.60 15.90 15.44 14.86 15.98 13.08 -
P/RPS 1.43 1.78 1.51 1.52 1.48 1.61 1.39 1.91%
P/EPS 2.31 2.82 16.03 19.57 22.28 35.34 -61.05 -
EY 43.31 35.50 6.24 5.11 4.49 2.83 -1.64 -
DY 16.15 0.49 0.57 0.59 0.61 0.53 0.65 753.14%
P/NAPS 1.19 1.22 1.72 1.72 1.69 1.84 1.57 -16.88%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 26/08/24 29/05/24 29/02/24 28/11/23 24/08/23 30/05/23 24/02/23 -
Price 14.48 16.60 17.38 16.00 16.26 14.28 15.20 -
P/RPS 1.34 1.59 1.65 1.58 1.62 1.44 1.62 -11.89%
P/EPS 2.16 2.51 17.52 20.28 24.38 31.58 -70.95 -
EY 46.36 39.77 5.71 4.93 4.10 3.17 -1.41 -
DY 17.29 0.55 0.52 0.57 0.56 0.60 0.56 886.23%
P/NAPS 1.11 1.09 1.89 1.78 1.85 1.64 1.83 -28.36%

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