[AJI] YoY Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -14.31%
YoY- -22.5%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 636,446 603,747 484,678 443,119 461,689 447,731 436,286 6.48%
PBT 452,585 15,861 24,286 61,104 77,746 72,660 67,067 37.42%
Tax -51,165 11,631 -7,290 -14,717 -17,893 -16,079 -10,806 29.55%
NP 401,420 27,492 16,996 46,387 59,853 56,581 56,261 38.70%
-
NP to SH 401,420 27,492 16,996 46,387 59,853 56,581 56,261 38.70%
-
Tax Rate 11.31% -73.33% 30.02% 24.09% 23.01% 22.13% 16.11% -
Total Cost 235,026 576,255 467,682 396,732 401,836 391,150 380,025 -7.68%
-
Net Worth 924,144 528,951 505,847 511,927 495,511 465,112 437,144 13.27%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 5,532 5,167 - - - 28,575 28,271 -23.78%
Div Payout % 1.38% 18.80% - - - 50.50% 50.25% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 924,144 528,951 505,847 511,927 495,511 465,112 437,144 13.27%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 63.07% 4.55% 3.51% 10.47% 12.96% 12.64% 12.90% -
ROE 43.44% 5.20% 3.36% 9.06% 12.08% 12.17% 12.87% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1,046.80 993.02 797.18 728.83 759.37 736.41 717.59 6.48%
EPS 660.25 45.22 27.95 76.30 98.44 93.06 92.54 38.70%
DPS 9.10 8.50 0.00 0.00 0.00 47.00 46.50 -23.78%
NAPS 15.20 8.70 8.32 8.42 8.15 7.65 7.19 13.27%
Adjusted Per Share Value based on latest NOSH - 60,799
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 1,046.80 993.02 797.18 728.83 759.37 736.41 717.59 6.48%
EPS 660.25 45.22 27.95 76.30 98.44 93.06 92.54 38.70%
DPS 9.10 8.50 0.00 0.00 0.00 47.00 46.50 -23.78%
NAPS 15.20 8.70 8.32 8.42 8.15 7.65 7.19 13.27%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 18.60 15.98 14.50 15.88 13.00 18.00 22.30 -
P/RPS 1.78 1.61 1.82 2.18 1.71 2.44 3.11 -8.87%
P/EPS 2.82 35.34 51.87 20.81 13.21 19.34 24.10 -30.04%
EY 35.50 2.83 1.93 4.80 7.57 5.17 4.15 42.96%
DY 0.49 0.53 0.00 0.00 0.00 2.61 2.09 -21.45%
P/NAPS 1.22 1.84 1.74 1.89 1.60 2.35 3.10 -14.38%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 30/05/23 26/05/22 24/05/21 25/06/20 23/05/19 24/05/18 -
Price 16.60 14.28 13.70 15.60 15.00 17.52 22.00 -
P/RPS 1.59 1.44 1.72 2.14 1.98 2.38 3.07 -10.37%
P/EPS 2.51 31.58 49.01 20.45 15.24 18.83 23.77 -31.22%
EY 39.77 3.17 2.04 4.89 6.56 5.31 4.21 45.34%
DY 0.55 0.60 0.00 0.00 0.00 2.68 2.11 -20.05%
P/NAPS 1.09 1.64 1.65 1.85 1.84 2.29 3.06 -15.79%

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