[AJI] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 120.25%
YoY- 43.13%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 213,072 211,843 198,019 189,493 174,646 176,290 167,513 4.08%
PBT 34,631 31,218 33,258 30,109 21,635 22,631 16,418 13.23%
Tax -7,930 -6,814 -8,289 -7,430 -5,790 -6,045 -4,461 10.05%
NP 26,701 24,404 24,969 22,679 15,845 16,586 11,957 14.32%
-
NP to SH 26,701 24,404 24,969 22,679 15,845 16,586 11,957 14.32%
-
Tax Rate 22.90% 21.83% 24.92% 24.68% 26.76% 26.71% 27.17% -
Total Cost 186,371 187,439 173,050 166,814 158,801 159,704 155,556 3.05%
-
Net Worth 435,320 405,529 313,114 290,011 266,907 250,491 237,116 10.65%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 435,320 405,529 313,114 290,011 266,907 250,491 237,116 10.65%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.53% 11.52% 12.61% 11.97% 9.07% 9.41% 7.14% -
ROE 6.13% 6.02% 7.97% 7.82% 5.94% 6.62% 5.04% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 350.45 348.43 325.69 311.67 287.25 289.96 275.52 4.08%
EPS 43.92 40.14 41.07 37.30 26.06 27.28 19.67 14.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.16 6.67 5.15 4.77 4.39 4.12 3.90 10.65%
Adjusted Per Share Value based on latest NOSH - 60,799
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 350.45 348.43 325.69 311.67 287.25 289.96 275.52 4.08%
EPS 43.92 40.14 41.07 37.30 26.06 27.28 19.67 14.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.16 6.67 5.15 4.77 4.39 4.12 3.90 10.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 21.78 20.00 13.30 6.35 6.17 4.50 4.07 -
P/RPS 6.21 5.74 4.08 2.04 2.15 1.55 1.48 26.98%
P/EPS 49.59 49.83 32.39 17.02 23.67 16.50 20.70 15.66%
EY 2.02 2.01 3.09 5.87 4.22 6.06 4.83 -13.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.00 2.58 1.33 1.41 1.09 1.04 19.56%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 23/11/17 23/11/16 25/11/15 17/11/14 26/11/13 22/11/12 -
Price 20.40 18.60 13.20 6.40 5.94 4.44 4.10 -
P/RPS 5.82 5.34 4.05 2.05 2.07 1.53 1.49 25.48%
P/EPS 46.45 46.34 32.14 17.16 22.79 16.28 20.85 14.27%
EY 2.15 2.16 3.11 5.83 4.39 6.14 4.80 -12.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.85 2.79 2.56 1.34 1.35 1.08 1.05 18.09%

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