[AJI] YoY Annualized Quarter Result on 30-Sep-2019 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 5.85%
YoY- 8.75%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 599,318 450,272 421,452 443,806 426,144 423,686 396,038 7.14%
PBT 6,084 63,874 75,694 75,208 69,262 62,436 66,516 -32.86%
Tax -1,908 -15,562 -18,056 -17,132 -15,860 -13,628 -16,578 -30.24%
NP 4,176 48,312 57,638 58,076 53,402 48,808 49,938 -33.85%
-
NP to SH 4,176 48,312 57,638 58,076 53,402 48,808 49,938 -33.85%
-
Tax Rate 31.36% 24.36% 23.85% 22.78% 22.90% 21.83% 24.92% -
Total Cost 595,142 401,960 363,814 385,730 372,742 374,878 346,100 9.45%
-
Net Worth 502,807 513,143 494,295 465,720 435,320 405,529 313,114 8.21%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - 46,511 59,947 - - - - -
Div Payout % - 96.27% 104.01% - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 502,807 513,143 494,295 465,720 435,320 405,529 313,114 8.21%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 0.70% 10.73% 13.68% 13.09% 12.53% 11.52% 12.61% -
ROE 0.83% 9.41% 11.66% 12.47% 12.27% 12.04% 15.95% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 985.74 740.59 693.19 729.96 700.91 696.86 651.39 7.14%
EPS 6.86 79.46 94.80 95.52 87.84 80.28 82.14 -33.87%
DPS 0.00 76.50 98.60 0.00 0.00 0.00 0.00 -
NAPS 8.27 8.44 8.13 7.66 7.16 6.67 5.15 8.21%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 985.74 740.59 693.19 729.96 700.91 696.86 651.39 7.14%
EPS 6.86 79.46 94.80 95.52 87.84 80.28 82.14 -33.87%
DPS 0.00 76.50 98.60 0.00 0.00 0.00 0.00 -
NAPS 8.27 8.44 8.13 7.66 7.16 6.67 5.15 8.21%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 11.54 15.88 16.20 16.66 21.78 20.00 13.30 -
P/RPS 1.17 2.14 2.34 2.28 3.11 2.87 2.04 -8.84%
P/EPS 168.01 19.98 17.09 17.44 24.80 24.91 16.19 47.66%
EY 0.60 5.00 5.85 5.73 4.03 4.01 6.18 -32.19%
DY 0.00 4.82 6.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.88 1.99 2.17 3.04 3.00 2.58 -9.68%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 24/11/21 24/11/20 27/11/19 28/11/18 23/11/17 23/11/16 -
Price 11.36 15.78 15.18 15.34 20.40 18.60 13.20 -
P/RPS 1.15 2.13 2.19 2.10 2.91 2.67 2.03 -9.03%
P/EPS 165.39 19.86 16.01 16.06 23.23 23.17 16.07 47.45%
EY 0.60 5.04 6.25 6.23 4.31 4.32 6.22 -32.26%
DY 0.00 4.85 6.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.87 1.87 2.00 2.85 2.79 2.56 -9.89%

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