[AJI] YoY Annualized Quarter Result on 30-Sep-2023 [#2]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- -7.6%
YoY- 980.7%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 625,780 599,318 450,272 421,452 443,806 426,144 423,686 6.71%
PBT 59,666 6,084 63,874 75,694 75,208 69,262 62,436 -0.75%
Tax -14,536 -1,908 -15,562 -18,056 -17,132 -15,860 -13,628 1.08%
NP 45,130 4,176 48,312 57,638 58,076 53,402 48,808 -1.29%
-
NP to SH 45,130 4,176 48,312 57,638 58,076 53,402 48,808 -1.29%
-
Tax Rate 24.36% 31.36% 24.36% 23.85% 22.78% 22.90% 21.83% -
Total Cost 580,650 595,142 401,960 363,814 385,730 372,742 374,878 7.56%
-
Net Worth 545,974 502,807 513,143 494,295 465,720 435,320 405,529 5.07%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 11,065 - 46,511 59,947 - - - -
Div Payout % 24.52% - 96.27% 104.01% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 545,974 502,807 513,143 494,295 465,720 435,320 405,529 5.07%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.21% 0.70% 10.73% 13.68% 13.09% 12.53% 11.52% -
ROE 8.27% 0.83% 9.41% 11.66% 12.47% 12.27% 12.04% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,029.26 985.74 740.59 693.19 729.96 700.91 696.86 6.71%
EPS 74.22 6.86 79.46 94.80 95.52 87.84 80.28 -1.29%
DPS 18.20 0.00 76.50 98.60 0.00 0.00 0.00 -
NAPS 8.98 8.27 8.44 8.13 7.66 7.16 6.67 5.07%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,029.26 985.74 740.59 693.19 729.96 700.91 696.86 6.71%
EPS 74.22 6.86 79.46 94.80 95.52 87.84 80.28 -1.29%
DPS 18.20 0.00 76.50 98.60 0.00 0.00 0.00 -
NAPS 8.98 8.27 8.44 8.13 7.66 7.16 6.67 5.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 15.44 11.54 15.88 16.20 16.66 21.78 20.00 -
P/RPS 1.50 1.17 2.14 2.34 2.28 3.11 2.87 -10.24%
P/EPS 20.80 168.01 19.98 17.09 17.44 24.80 24.91 -2.95%
EY 4.81 0.60 5.00 5.85 5.73 4.03 4.01 3.07%
DY 1.18 0.00 4.82 6.09 0.00 0.00 0.00 -
P/NAPS 1.72 1.40 1.88 1.99 2.17 3.04 3.00 -8.85%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 29/11/22 24/11/21 24/11/20 27/11/19 28/11/18 23/11/17 -
Price 16.00 11.36 15.78 15.18 15.34 20.40 18.60 -
P/RPS 1.55 1.15 2.13 2.19 2.10 2.91 2.67 -8.66%
P/EPS 21.56 165.39 19.86 16.01 16.06 23.23 23.17 -1.19%
EY 4.64 0.60 5.04 6.25 6.23 4.31 4.32 1.19%
DY 1.14 0.00 4.85 6.50 0.00 0.00 0.00 -
P/NAPS 1.78 1.37 1.87 1.87 2.00 2.85 2.79 -7.21%

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