[AJI] QoQ TTM Result on 30-Sep-2017 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 2.47%
YoY- 333.87%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 435,091 436,286 436,161 433,741 417,625 419,917 415,229 3.17%
PBT 71,257 67,067 209,174 209,429 204,573 211,469 58,791 13.71%
Tax -11,709 -10,806 -18,644 -22,532 -22,185 -24,007 -13,691 -9.92%
NP 59,548 56,261 190,530 186,897 182,388 187,462 45,100 20.41%
-
NP to SH 59,548 56,261 190,530 186,897 182,388 187,462 45,100 20.41%
-
Tax Rate 16.43% 16.11% 8.91% 10.76% 10.84% 11.35% 23.29% -
Total Cost 375,543 380,025 245,631 246,844 235,237 232,455 370,129 0.97%
-
Net Worth 448,088 437,144 422,553 405,529 482,744 474,840 325,882 23.72%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 28,271 28,271 - - - - 20,519 23.89%
Div Payout % 47.48% 50.25% - - - - 45.50% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 448,088 437,144 422,553 405,529 482,744 474,840 325,882 23.72%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.69% 12.90% 43.68% 43.09% 43.67% 44.64% 10.86% -
ROE 13.29% 12.87% 45.09% 46.09% 37.78% 39.48% 13.84% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 715.62 717.59 717.38 713.40 686.89 690.66 682.95 3.17%
EPS 97.94 92.54 313.38 307.40 299.99 308.33 74.18 20.41%
DPS 46.50 46.50 0.00 0.00 0.00 0.00 33.75 23.89%
NAPS 7.37 7.19 6.95 6.67 7.94 7.81 5.36 23.72%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 715.62 717.59 717.38 713.40 686.89 690.66 682.95 3.17%
EPS 97.94 92.54 313.38 307.40 299.99 308.33 74.18 20.41%
DPS 46.50 46.50 0.00 0.00 0.00 0.00 33.75 23.89%
NAPS 7.37 7.19 6.95 6.67 7.94 7.81 5.36 23.72%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 22.10 22.30 21.10 20.00 24.34 15.90 13.88 -
P/RPS 3.09 3.11 2.94 2.80 3.54 2.30 2.03 32.42%
P/EPS 22.56 24.10 6.73 6.51 8.11 5.16 18.71 13.32%
EY 4.43 4.15 14.85 15.37 12.32 19.39 5.34 -11.74%
DY 2.10 2.09 0.00 0.00 0.00 0.00 2.43 -9.29%
P/NAPS 3.00 3.10 3.04 3.00 3.07 2.04 2.59 10.32%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 24/05/18 26/02/18 23/11/17 24/08/17 29/05/17 27/02/17 -
Price 21.88 22.00 22.42 18.60 26.00 20.00 14.50 -
P/RPS 3.06 3.07 3.13 2.61 3.79 2.90 2.12 27.80%
P/EPS 22.34 23.77 7.15 6.05 8.67 6.49 19.55 9.32%
EY 4.48 4.21 13.98 16.53 11.54 15.42 5.12 -8.53%
DY 2.13 2.11 0.00 0.00 0.00 0.00 2.33 -5.82%
P/NAPS 2.97 3.06 3.23 2.79 3.27 2.56 2.71 6.31%

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