[AJI] QoQ TTM Result on 31-Dec-2023 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 25.73%
YoY- 563.02%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 636,446 641,602 616,978 610,764 603,747 571,195 559,201 9.00%
PBT 452,585 58,626 42,652 32,750 15,861 -13,363 -4,609 -
Tax -51,165 1,687 5,317 7,801 11,631 337 -463 2196.24%
NP 401,420 60,313 47,969 40,551 27,492 -13,026 -5,072 -
-
NP to SH 401,420 60,313 47,969 40,551 27,492 -13,026 -5,072 -
-
Tax Rate 11.31% -2.88% -12.47% -23.82% -73.33% - - -
Total Cost 235,026 581,289 569,009 570,213 576,255 584,221 564,273 -44.19%
-
Net Worth 924,144 560,566 545,974 535,639 528,951 505,239 502,807 49.99%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 5,532 5,532 5,532 5,532 5,167 5,167 5,167 4.65%
Div Payout % 1.38% 9.17% 11.53% 13.64% 18.80% 0.00% 0.00% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 924,144 560,566 545,974 535,639 528,951 505,239 502,807 49.99%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 63.07% 9.40% 7.77% 6.64% 4.55% -2.28% -0.91% -
ROE 43.44% 10.76% 8.79% 7.57% 5.20% -2.58% -1.01% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 1,046.80 1,055.28 1,014.78 1,004.56 993.02 939.48 919.75 9.00%
EPS 660.24 99.20 78.90 66.70 45.22 -21.42 -8.34 -
DPS 9.10 9.10 9.10 9.10 8.50 8.50 8.50 4.64%
NAPS 15.20 9.22 8.98 8.81 8.70 8.31 8.27 49.99%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 1,046.80 1,055.28 1,014.78 1,004.56 993.02 939.48 919.75 9.00%
EPS 660.24 99.20 78.90 66.70 45.22 -21.42 -8.34 -
DPS 9.10 9.10 9.10 9.10 8.50 8.50 8.50 4.64%
NAPS 15.20 9.22 8.98 8.81 8.70 8.31 8.27 49.99%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 18.60 15.90 15.44 14.86 15.98 13.08 11.54 -
P/RPS 1.78 1.51 1.52 1.48 1.61 1.39 1.25 26.54%
P/EPS 2.82 16.03 19.57 22.28 35.34 -61.05 -138.33 -
EY 35.50 6.24 5.11 4.49 2.83 -1.64 -0.72 -
DY 0.49 0.57 0.59 0.61 0.53 0.65 0.74 -24.01%
P/NAPS 1.22 1.72 1.72 1.69 1.84 1.57 1.40 -8.75%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 29/02/24 28/11/23 24/08/23 30/05/23 24/02/23 29/11/22 -
Price 16.60 17.38 16.00 16.26 14.28 15.20 11.36 -
P/RPS 1.59 1.65 1.58 1.62 1.44 1.62 1.24 18.00%
P/EPS 2.51 17.52 20.28 24.38 31.58 -70.95 -136.17 -
EY 39.77 5.71 4.93 4.10 3.17 -1.41 -0.73 -
DY 0.55 0.52 0.57 0.56 0.60 0.56 0.75 -18.66%
P/NAPS 1.09 1.89 1.78 1.85 1.64 1.83 1.37 -14.12%

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