[AJI] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -3.65%
YoY- -28.78%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 559,201 511,117 484,678 478,707 457,529 463,106 443,119 16.76%
PBT -4,609 3,151 24,286 51,186 55,194 61,594 61,104 -
Tax -463 -2,209 -7,290 -10,984 -13,470 -15,057 -14,717 -90.01%
NP -5,072 942 16,996 40,202 41,724 46,537 46,387 -
-
NP to SH -5,072 942 16,996 40,202 41,724 46,537 46,387 -
-
Tax Rate - 70.10% 30.02% 21.46% 24.40% 24.45% 24.09% -
Total Cost 564,273 510,175 467,682 438,505 415,805 416,569 396,732 26.44%
-
Net Worth 502,807 499,767 505,847 523,479 513,143 527,735 511,927 -1.19%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 5,167 28,423 23,255 23,255 23,255 29,973 29,973 -68.99%
Div Payout % 0.00% 3,017.36% 136.83% 57.85% 55.74% 64.41% 64.62% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 502,807 499,767 505,847 523,479 513,143 527,735 511,927 -1.19%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -0.91% 0.18% 3.51% 8.40% 9.12% 10.05% 10.47% -
ROE -1.01% 0.19% 3.36% 7.68% 8.13% 8.82% 9.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 919.75 840.67 797.18 787.36 752.53 761.70 728.83 16.76%
EPS -8.34 1.55 27.95 66.12 68.63 76.54 76.30 -
DPS 8.50 46.75 38.25 38.25 38.25 49.30 49.30 -68.98%
NAPS 8.27 8.22 8.32 8.61 8.44 8.68 8.42 -1.19%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 919.75 840.67 797.18 787.36 752.53 761.70 728.83 16.76%
EPS -8.34 1.55 27.95 66.12 68.63 76.54 76.30 -
DPS 8.50 46.75 38.25 38.25 38.25 49.30 49.30 -68.98%
NAPS 8.27 8.22 8.32 8.61 8.44 8.68 8.42 -1.19%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 11.54 11.98 14.50 15.40 15.88 15.50 15.88 -
P/RPS 1.25 1.43 1.82 1.96 2.11 2.03 2.18 -30.95%
P/EPS -138.33 773.22 51.87 23.29 23.14 20.25 20.81 -
EY -0.72 0.13 1.93 4.29 4.32 4.94 4.80 -
DY 0.74 3.90 2.64 2.48 2.41 3.18 3.10 -61.48%
P/NAPS 1.40 1.46 1.74 1.79 1.88 1.79 1.89 -18.11%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 26/05/22 28/02/22 24/11/21 17/08/21 24/05/21 -
Price 11.36 11.90 13.70 14.82 15.78 15.60 15.60 -
P/RPS 1.24 1.42 1.72 1.88 2.10 2.05 2.14 -30.47%
P/EPS -136.17 768.06 49.01 22.41 22.99 20.38 20.45 -
EY -0.73 0.13 2.04 4.46 4.35 4.91 4.89 -
DY 0.75 3.93 2.79 2.58 2.42 3.16 3.16 -61.63%
P/NAPS 1.37 1.45 1.65 1.72 1.87 1.80 1.85 -18.13%

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