[AJI] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -20.57%
YoY- -16.18%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 709,754 625,780 599,318 450,272 421,452 443,806 426,144 8.86%
PBT 95,732 59,666 6,084 63,874 75,694 75,208 69,262 5.53%
Tax -21,298 -14,536 -1,908 -15,562 -18,056 -17,132 -15,860 5.03%
NP 74,434 45,130 4,176 48,312 57,638 58,076 53,402 5.68%
-
NP to SH 74,434 45,130 4,176 48,312 57,638 58,076 53,402 5.68%
-
Tax Rate 22.25% 24.36% 31.36% 24.36% 23.85% 22.78% 22.90% -
Total Cost 635,320 580,650 595,142 401,960 363,814 385,730 372,742 9.28%
-
Net Worth 809,234 545,974 502,807 513,143 494,295 465,720 435,320 10.87%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 304,481 11,065 - 46,511 59,947 - - -
Div Payout % 409.06% 24.52% - 96.27% 104.01% - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 809,234 545,974 502,807 513,143 494,295 465,720 435,320 10.87%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 10.49% 7.21% 0.70% 10.73% 13.68% 13.09% 12.53% -
ROE 9.20% 8.27% 0.83% 9.41% 11.66% 12.47% 12.27% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1,167.38 1,029.26 985.74 740.59 693.19 729.96 700.91 8.86%
EPS 122.42 74.22 6.86 79.46 94.80 95.52 87.84 5.68%
DPS 500.80 18.20 0.00 76.50 98.60 0.00 0.00 -
NAPS 13.31 8.98 8.27 8.44 8.13 7.66 7.16 10.87%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 1,167.38 1,029.26 985.74 740.59 693.19 729.96 700.91 8.86%
EPS 122.42 74.22 6.86 79.46 94.80 95.52 87.84 5.68%
DPS 500.80 18.20 0.00 76.50 98.60 0.00 0.00 -
NAPS 13.31 8.98 8.27 8.44 8.13 7.66 7.16 10.87%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 15.02 15.44 11.54 15.88 16.20 16.66 21.78 -
P/RPS 1.29 1.50 1.17 2.14 2.34 2.28 3.11 -13.62%
P/EPS 12.27 20.80 168.01 19.98 17.09 17.44 24.80 -11.05%
EY 8.15 4.81 0.60 5.00 5.85 5.73 4.03 12.44%
DY 33.34 1.18 0.00 4.82 6.09 0.00 0.00 -
P/NAPS 1.13 1.72 1.40 1.88 1.99 2.17 3.04 -15.19%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 28/11/23 29/11/22 24/11/21 24/11/20 27/11/19 28/11/18 -
Price 14.88 16.00 11.36 15.78 15.18 15.34 20.40 -
P/RPS 1.27 1.55 1.15 2.13 2.19 2.10 2.91 -12.89%
P/EPS 12.15 21.56 165.39 19.86 16.01 16.06 23.23 -10.23%
EY 8.23 4.64 0.60 5.04 6.25 6.23 4.31 11.37%
DY 33.66 1.14 0.00 4.85 6.50 0.00 0.00 -
P/NAPS 1.12 1.78 1.37 1.87 1.87 2.00 2.85 -14.40%

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