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

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 84.79%
YoY- 980.7%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 354,877 312,890 299,659 225,136 210,726 221,903 213,072 8.86%
PBT 47,866 29,833 3,042 31,937 37,847 37,604 34,631 5.53%
Tax -10,649 -7,268 -954 -7,781 -9,028 -8,566 -7,930 5.03%
NP 37,217 22,565 2,088 24,156 28,819 29,038 26,701 5.68%
-
NP to SH 37,217 22,565 2,088 24,156 28,819 29,038 26,701 5.68%
-
Tax Rate 22.25% 24.36% 31.36% 24.36% 23.85% 22.78% 22.90% -
Total Cost 317,660 290,325 297,571 200,980 181,907 192,865 186,371 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 152,240 5,532 - 23,255 29,973 - - -
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 4.60% 4.13% 0.42% 4.71% 5.83% 6.24% 6.13% -
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 583.69 514.63 492.87 370.30 346.59 364.98 350.45 8.86%
EPS 61.21 37.11 3.43 39.73 47.40 47.76 43.92 5.68%
DPS 250.40 9.10 0.00 38.25 49.30 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 583.69 514.63 492.87 370.30 346.59 364.98 350.45 8.86%
EPS 61.21 37.11 3.43 39.73 47.40 47.76 43.92 5.68%
DPS 250.40 9.10 0.00 38.25 49.30 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 2.57 3.00 2.34 4.29 4.67 4.56 6.21 -13.66%
P/EPS 24.54 41.60 336.03 39.97 34.18 34.88 49.59 -11.05%
EY 4.08 2.40 0.30 2.50 2.93 2.87 2.02 12.41%
DY 16.67 0.59 0.00 2.41 3.04 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 2.55 3.11 2.30 4.26 4.38 4.20 5.82 -12.83%
P/EPS 24.31 43.11 330.78 39.72 32.03 32.12 46.45 -10.22%
EY 4.11 2.32 0.30 2.52 3.12 3.11 2.15 11.39%
DY 16.83 0.57 0.00 2.42 3.25 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