[AJI] YoY Quarter Result on 30-Sep-2021 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -41.14%
YoY- -34.97%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 183,442 164,363 158,149 110,065 115,642 121,299 117,844 7.64%
PBT 23,532 13,782 3,880 11,640 18,040 19,779 20,020 2.72%
Tax -5,241 -3,428 -944 -2,690 -4,277 -4,458 -4,488 2.61%
NP 18,291 10,354 2,936 8,950 13,763 15,321 15,532 2.76%
-
NP to SH 18,291 10,354 2,936 8,950 13,763 15,321 15,532 2.76%
-
Tax Rate 22.27% 24.87% 24.33% 23.11% 23.71% 22.54% 22.42% -
Total Cost 165,151 154,009 155,213 101,115 101,879 105,978 102,312 8.29%
-
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 - - - 23,255 29,973 - - -
Div Payout % - - - 259.84% 217.79% - - -
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 9.97% 6.30% 1.86% 8.13% 11.90% 12.63% 13.18% -
ROE 2.26% 1.90% 0.58% 1.74% 2.78% 3.29% 3.57% -
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 301.72 270.34 260.12 181.03 190.20 199.51 193.83 7.64%
EPS 30.08 17.03 4.83 14.72 22.64 25.20 25.55 2.75%
DPS 0.00 0.00 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 301.72 270.34 260.12 181.03 190.20 199.51 193.83 7.64%
EPS 30.08 17.03 4.83 14.72 22.64 25.20 25.55 2.75%
DPS 0.00 0.00 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 4.98 5.71 4.44 8.77 8.52 8.35 11.24 -12.67%
P/EPS 49.93 90.66 238.97 107.88 71.56 66.11 85.26 -8.52%
EY 2.00 1.10 0.42 0.93 1.40 1.51 1.17 9.33%
DY 0.00 0.00 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 4.93 5.92 4.37 8.72 7.98 7.69 10.52 -11.85%
P/EPS 49.46 93.95 235.24 107.20 67.06 60.87 79.85 -7.66%
EY 2.02 1.06 0.43 0.93 1.49 1.64 1.25 8.31%
DY 0.00 0.00 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