[AJI] YoY 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- 20.25%
YoY- 62.49%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 117,844 115,420 99,304 93,975 88,460 88,519 86,592 5.26%
PBT 20,020 20,797 15,941 16,436 10,288 11,168 8,551 15.22%
Tax -4,488 -4,275 -3,928 -4,054 -2,668 -2,893 -2,186 12.73%
NP 15,532 16,522 12,013 12,382 7,620 8,275 6,365 16.02%
-
NP to SH 15,532 16,522 12,013 12,382 7,620 8,275 6,365 16.02%
-
Tax Rate 22.42% 20.56% 24.64% 24.67% 25.93% 25.90% 25.56% -
Total Cost 102,312 98,898 87,291 81,593 80,840 80,244 80,227 4.13%
-
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 13.18% 14.31% 12.10% 13.18% 8.61% 9.35% 7.35% -
ROE 3.57% 4.07% 3.84% 4.27% 2.85% 3.30% 2.68% -
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 193.83 189.84 163.33 154.57 145.50 145.59 142.42 5.26%
EPS 25.55 27.17 19.76 20.37 12.53 13.61 10.47 16.02%
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 193.83 189.84 163.33 154.57 145.50 145.59 142.42 5.26%
EPS 25.55 27.17 19.76 20.37 12.53 13.61 10.47 16.02%
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 11.24 10.54 8.14 4.11 4.24 3.09 2.86 25.60%
P/EPS 85.26 73.60 67.31 31.18 49.23 33.06 38.88 13.97%
EY 1.17 1.36 1.49 3.21 2.03 3.02 2.57 -12.28%
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 10.52 9.80 8.08 4.14 4.08 3.05 2.88 24.08%
P/EPS 79.85 68.45 66.81 31.43 47.39 32.62 39.16 12.60%
EY 1.25 1.46 1.50 3.18 2.11 3.07 2.55 -11.19%
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