[AJI] QoQ TTM Result on 31-Mar-2022 [#4]

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
TTM Result
Revenue	571,195	559,201	511,117	484,678	478,707	457,529	463,106	14.96%
YoY %	2.14%	9.41%	5.45%	1.25%	4.63%	-1.20%	-	-
Horiz. %	123.34%	120.75%	110.37%	104.66%	103.37%	98.80%	100.00%	-
PBT	-13,363	-4,609	3,151	24,286	51,186	55,194	61,594	-
YoY %	-189.93%	-246.27%	-87.03%	-52.55%	-7.26%	-10.39%	-	-
Horiz. %	-21.70%	-7.48%	5.12%	39.43%	83.10%	89.61%	100.00%	-
Tax	337	-463	-2,209	-7,290	-10,984	-13,470	-15,057	-
YoY %	172.79%	79.04%	69.70%	33.63%	18.46%	10.54%	-	-
Horiz. %	-2.24%	3.07%	14.67%	48.42%	72.95%	89.46%	100.00%	-
NP	-13,026	-5,072	942	16,996	40,202	41,724	46,537	-
YoY %	-156.82%	-638.43%	-94.46%	-57.72%	-3.65%	-10.34%	-	-
Horiz. %	-27.99%	-10.90%	2.02%	36.52%	86.39%	89.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,026	-5,072	942	16,996	40,202	41,724	46,537	-
YoY %	-156.82%	-638.43%	-94.46%	-57.72%	-3.65%	-10.34%	-	-
Horiz. %	-27.99%	-10.90%	2.02%	36.52%	86.39%	89.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	70.10%	30.02%	21.46%	24.40%	24.45%	-
YoY %	-	-	133.51%	39.89%	-12.05%	-0.20%	-	-
Horiz. %	-	-	286.71%	122.78%	87.77%	99.80%	100.00%	-
Total Cost	584,221	564,273	510,175	467,682	438,505	415,805	416,569	25.21%
YoY %	3.54%	10.60%	9.09%	6.65%	5.46%	-0.18%	-	-
Horiz. %	140.25%	135.46%	122.47%	112.27%	105.27%	99.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	505,239	502,807	499,767	505,847	523,479	513,143	527,735	-2.85%
YoY %	0.48%	0.61%	-1.20%	-3.37%	2.01%	-2.77%	-	-
Horiz. %	95.74%	95.28%	94.70%	95.85%	99.19%	97.23%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	5,167	5,167	28,423	23,255	23,255	23,255	29,973	-68.92%
YoY %	0.00%	-81.82%	22.22%	0.00%	0.00%	-22.41%	-	-
Horiz. %	17.24%	17.24%	94.83%	77.59%	77.59%	77.59%	100.00%	-
Div Payout %	0.00%	0.00%	3,017.36%	136.83%	57.85%	55.74%	64.41%	-
YoY %	0.00%	0.00%	2,105.19%	136.53%	3.79%	-13.46%	-	-
Horiz. %	0.00%	0.00%	4,684.61%	212.44%	89.82%	86.54%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	505,239	502,807	499,767	505,847	523,479	513,143	527,735	-2.85%
YoY %	0.48%	0.61%	-1.20%	-3.37%	2.01%	-2.77%	-	-
Horiz. %	95.74%	95.28%	94.70%	95.85%	99.19%	97.23%	100.00%	-
NOSH	60,799	60,799	60,799	60,799	60,799	60,799	60,799	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	-2.28%	-0.91%	0.18%	3.51%	8.40%	9.12%	10.05%	-
YoY %	-150.55%	-605.56%	-94.87%	-58.21%	-7.89%	-9.25%	-	-
Horiz. %	-22.69%	-9.05%	1.79%	34.93%	83.58%	90.75%	100.00%	-
ROE	-2.58%	-1.01%	0.19%	3.36%	7.68%	8.13%	8.82%	-
YoY %	-155.45%	-631.58%	-94.35%	-56.25%	-5.54%	-7.82%	-	-
Horiz. %	-29.25%	-11.45%	2.15%	38.10%	87.07%	92.18%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	939.48	919.75	840.67	797.18	787.36	752.53	761.70	14.96%
YoY %	2.15%	9.41%	5.46%	1.25%	4.63%	-1.20%	-	-
Horiz. %	123.34%	120.75%	110.37%	104.66%	103.37%	98.80%	100.00%	-
EPS	-21.42	-8.34	1.55	27.95	66.12	68.63	76.54	-
YoY %	-156.83%	-638.06%	-94.45%	-57.73%	-3.66%	-10.33%	-	-
Horiz. %	-27.99%	-10.90%	2.03%	36.52%	86.39%	89.67%	100.00%	-
DPS	8.50	8.50	46.75	38.25	38.25	38.25	49.30	-68.92%
YoY %	0.00%	-81.82%	22.22%	0.00%	0.00%	-22.41%	-	-
Horiz. %	17.24%	17.24%	94.83%	77.59%	77.59%	77.59%	100.00%	-
NAPS	8.31	8.27	8.22	8.32	8.61	8.44	8.68	-2.85%
YoY %	0.48%	0.61%	-1.20%	-3.37%	2.01%	-2.76%	-	-
Horiz. %	95.74%	95.28%	94.70%	95.85%	99.19%	97.24%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 60,799
RPS	939.48	919.75	840.67	797.18	787.36	752.53	761.70	14.96%
YoY %	2.15%	9.41%	5.46%	1.25%	4.63%	-1.20%	-	-
Horiz. %	123.34%	120.75%	110.37%	104.66%	103.37%	98.80%	100.00%	-
EPS	-21.42	-8.34	1.55	27.95	66.12	68.63	76.54	-
YoY %	-156.83%	-638.06%	-94.45%	-57.73%	-3.66%	-10.33%	-	-
Horiz. %	-27.99%	-10.90%	2.03%	36.52%	86.39%	89.67%	100.00%	-
DPS	8.50	8.50	46.75	38.25	38.25	38.25	49.30	-68.92%
YoY %	0.00%	-81.82%	22.22%	0.00%	0.00%	-22.41%	-	-
Horiz. %	17.24%	17.24%	94.83%	77.59%	77.59%	77.59%	100.00%	-
NAPS	8.31	8.27	8.22	8.32	8.61	8.44	8.68	-2.85%
YoY %	0.48%	0.61%	-1.20%	-3.37%	2.01%	-2.76%	-	-
Horiz. %	95.74%	95.28%	94.70%	95.85%	99.19%	97.24%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	13.08	11.54	11.98	14.50	15.40	15.88	15.50	-
P/RPS	1.39	1.25	1.43	1.82	1.96	2.11	2.03	-22.25%
YoY %	11.20%	-12.59%	-21.43%	-7.14%	-7.11%	3.94%	-	-
Horiz. %	68.47%	61.58%	70.44%	89.66%	96.55%	103.94%	100.00%	-
P/EPS	-61.05	-138.33	773.22	51.87	23.29	23.14	20.25	-
YoY %	55.87%	-117.89%	1,390.69%	122.71%	0.65%	14.27%	-	-
Horiz. %	-301.48%	-683.11%	3,818.37%	256.15%	115.01%	114.27%	100.00%	-
EY	-1.64	-0.72	0.13	1.93	4.29	4.32	4.94	-
YoY %	-127.78%	-653.85%	-93.26%	-55.01%	-0.69%	-12.55%	-	-
Horiz. %	-33.20%	-14.57%	2.63%	39.07%	86.84%	87.45%	100.00%	-
DY	0.65	0.74	3.90	2.64	2.48	2.41	3.18	-65.19%
YoY %	-12.16%	-81.03%	47.73%	6.45%	2.90%	-24.21%	-	-
Horiz. %	20.44%	23.27%	122.64%	83.02%	77.99%	75.79%	100.00%	-
P/NAPS	1.57	1.40	1.46	1.74	1.79	1.88	1.79	-8.34%
YoY %	12.14%	-4.11%	-16.09%	-2.79%	-4.79%	5.03%	-	-
Horiz. %	87.71%	78.21%	81.56%	97.21%	100.00%	105.03%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	24/02/23	29/11/22	24/08/22	26/05/22	28/02/22	24/11/21	17/08/21	-
Price	15.20	11.36	11.90	13.70	14.82	15.78	15.60	-
P/RPS	1.62	1.24	1.42	1.72	1.88	2.10	2.05	-14.48%
YoY %	30.65%	-12.68%	-17.44%	-8.51%	-10.48%	2.44%	-	-
Horiz. %	79.02%	60.49%	69.27%	83.90%	91.71%	102.44%	100.00%	-
P/EPS	-70.95	-136.17	768.06	49.01	22.41	22.99	20.38	-
YoY %	47.90%	-117.73%	1,467.15%	118.70%	-2.52%	12.81%	-	-
Horiz. %	-348.14%	-668.16%	3,768.69%	240.48%	109.96%	112.81%	100.00%	-
EY	-1.41	-0.73	0.13	2.04	4.46	4.35	4.91	-
YoY %	-93.15%	-661.54%	-93.63%	-54.26%	2.53%	-11.41%	-	-
Horiz. %	-28.72%	-14.87%	2.65%	41.55%	90.84%	88.59%	100.00%	-
DY	0.56	0.75	3.93	2.79	2.58	2.42	3.16	-68.35%
YoY %	-25.33%	-80.92%	40.86%	8.14%	6.61%	-23.42%	-	-
Horiz. %	17.72%	23.73%	124.37%	88.29%	81.65%	76.58%	100.00%	-
P/NAPS	1.83	1.37	1.45	1.65	1.72	1.87	1.80	1.10%
YoY %	33.58%	-5.52%	-12.12%	-4.07%	-8.02%	3.89%	-	-
Horiz. %	101.67%	76.11%	80.56%	91.67%	95.56%	103.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos