[AJI] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -2.71%
YoY- 319.8%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 456,169 453,107 435,091 417,625 403,398 349,708 343,766 4.82%
PBT 79,728 75,874 71,257 204,573 57,585 42,922 37,480 13.39%
Tax -18,536 -16,745 -11,709 -22,185 -14,139 -11,117 -9,525 11.72%
NP 61,192 59,129 59,548 182,388 43,446 31,805 27,955 13.93%
-
NP to SH 61,192 59,129 59,548 182,388 43,446 31,805 27,955 13.93%
-
Tax Rate 23.25% 22.07% 16.43% 10.84% 24.55% 25.90% 25.41% -
Total Cost 394,977 393,978 375,543 235,237 359,952 317,903 315,811 3.79%
-
Net Worth 510,711 479,096 448,088 482,744 321,018 290,011 270,555 11.15%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 28,575 28,271 - 20,519 12,159 11,247 -
Div Payout % - 48.33% 47.48% - 47.23% 38.23% 40.24% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 510,711 479,096 448,088 482,744 321,018 290,011 270,555 11.15%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 13.41% 13.05% 13.69% 43.67% 10.77% 9.09% 8.13% -
ROE 11.98% 12.34% 13.29% 37.78% 13.53% 10.97% 10.33% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 750.29 745.25 715.62 686.89 663.49 575.19 565.41 4.82%
EPS 100.65 97.25 97.94 299.99 71.46 52.31 45.98 13.93%
DPS 0.00 47.00 46.50 0.00 33.75 20.00 18.50 -
NAPS 8.40 7.88 7.37 7.94 5.28 4.77 4.45 11.15%
Adjusted Per Share Value based on latest NOSH - 60,799
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 750.29 745.25 715.62 686.89 663.49 575.19 565.41 4.82%
EPS 100.65 97.25 97.94 299.99 71.46 52.31 45.98 13.93%
DPS 0.00 47.00 46.50 0.00 33.75 20.00 18.50 -
NAPS 8.40 7.88 7.37 7.94 5.28 4.77 4.45 11.15%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 17.00 17.64 22.10 24.34 12.52 6.14 6.07 -
P/RPS 2.27 2.37 3.09 3.54 1.89 1.07 1.07 13.34%
P/EPS 16.89 18.14 22.56 8.11 17.52 11.74 13.20 4.19%
EY 5.92 5.51 4.43 12.32 5.71 8.52 7.57 -4.01%
DY 0.00 2.66 2.10 0.00 2.70 3.26 3.05 -
P/NAPS 2.02 2.24 3.00 3.07 2.37 1.29 1.36 6.80%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 17/08/20 22/08/19 23/08/18 24/08/17 24/08/16 26/08/15 25/08/14 -
Price 15.14 17.46 21.88 26.00 14.20 5.65 6.06 -
P/RPS 2.02 2.34 3.06 3.79 2.14 0.98 1.07 11.16%
P/EPS 15.04 17.95 22.34 8.67 19.87 10.80 13.18 2.22%
EY 6.65 5.57 4.48 11.54 5.03 9.26 7.59 -2.17%
DY 0.00 2.69 2.13 0.00 2.38 3.54 3.05 -
P/NAPS 1.80 2.22 2.97 3.27 2.69 1.18 1.36 4.77%

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