[AJI] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 38.53%
YoY- 25.19%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 380,912 385,692 394,860 382,072 344,744 351,084 323,684 2.74%
PBT 58,444 41,684 69,268 54,692 45,388 45,852 31,456 10.87%
Tax -13,768 -10,156 -17,444 -13,504 -12,488 -12,608 -9,100 7.14%
NP 44,676 31,528 51,824 41,188 32,900 33,244 22,356 12.22%
-
NP to SH 44,676 31,528 51,824 41,188 32,900 33,244 22,356 12.22%
-
Tax Rate 23.56% 24.36% 25.18% 24.69% 27.51% 27.50% 28.93% -
Total Cost 336,236 354,164 343,036 340,884 311,844 317,840 301,328 1.84%
-
Net Worth 448,088 482,744 321,018 290,011 270,555 252,923 240,764 10.90%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 448,088 482,744 321,018 290,011 270,555 252,923 240,764 10.90%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.73% 8.17% 13.12% 10.78% 9.54% 9.47% 6.91% -
ROE 9.97% 6.53% 16.14% 14.20% 12.16% 13.14% 9.29% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 626.51 634.37 649.45 628.42 567.02 577.45 532.38 2.74%
EPS 73.48 51.84 85.24 67.76 54.12 54.68 36.76 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.37 7.94 5.28 4.77 4.45 4.16 3.96 10.90%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 626.51 634.37 649.45 628.42 567.02 577.45 532.38 2.74%
EPS 73.48 51.84 85.24 67.76 54.12 54.68 36.76 12.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.37 7.94 5.28 4.77 4.45 4.16 3.96 10.90%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 22.10 24.34 12.52 6.14 6.07 4.38 4.28 -
P/RPS 3.53 3.84 1.93 0.98 1.07 0.76 0.80 28.05%
P/EPS 30.08 46.94 14.69 9.06 11.22 8.01 11.64 17.13%
EY 3.32 2.13 6.81 11.03 8.91 12.48 8.59 -14.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.07 2.37 1.29 1.36 1.05 1.08 18.55%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 24/08/17 24/08/16 26/08/15 25/08/14 22/08/13 27/08/12 -
Price 21.88 26.00 14.20 5.65 6.06 4.33 4.61 -
P/RPS 3.49 4.10 2.19 0.90 1.07 0.75 0.87 26.03%
P/EPS 29.78 50.14 16.66 8.34 11.20 7.92 12.54 15.49%
EY 3.36 1.99 6.00 11.99 8.93 12.63 7.98 -13.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.27 2.69 1.18 1.36 1.04 1.16 16.95%

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