[AJI] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 9.06%
YoY- 35.97%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 443,302 436,161 415,229 371,024 346,904 342,428 331,118 4.98%
PBT 76,210 209,174 58,791 53,736 38,797 37,302 28,164 18.03%
Tax -16,767 -18,644 -13,691 -13,856 -9,468 -10,108 -7,344 14.74%
NP 59,443 190,530 45,100 39,880 29,329 27,194 20,820 19.09%
-
NP to SH 59,443 190,530 45,100 39,880 29,329 27,194 20,820 19.09%
-
Tax Rate 22.00% 8.91% 23.29% 25.79% 24.40% 27.10% 26.08% -
Total Cost 383,859 245,631 370,129 331,144 317,575 315,234 310,298 3.60%
-
Net Worth 453,560 422,553 325,882 301,563 274,811 255,963 240,156 11.17%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 28,271 - 20,519 12,159 11,247 12,159 12,159 15.09%
Div Payout % 47.56% - 45.50% 30.49% 38.35% 44.72% 58.40% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 453,560 422,553 325,882 301,563 274,811 255,963 240,156 11.17%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.41% 43.68% 10.86% 10.75% 8.45% 7.94% 6.29% -
ROE 13.11% 45.09% 13.84% 13.22% 10.67% 10.62% 8.67% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 729.13 717.38 682.95 610.25 570.58 563.21 544.61 4.98%
EPS 97.77 313.38 74.18 65.59 48.24 44.73 34.24 19.09%
DPS 46.50 0.00 33.75 20.00 18.50 20.00 20.00 15.09%
NAPS 7.46 6.95 5.36 4.96 4.52 4.21 3.95 11.17%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 729.13 717.38 682.95 610.25 570.58 563.21 544.61 4.98%
EPS 97.77 313.38 74.18 65.59 48.24 44.73 34.24 19.09%
DPS 46.50 0.00 33.75 20.00 18.50 20.00 20.00 15.09%
NAPS 7.46 6.95 5.36 4.96 4.52 4.21 3.95 11.17%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 19.40 21.10 13.88 8.85 5.50 4.93 4.14 -
P/RPS 2.66 2.94 2.03 1.45 0.96 0.88 0.76 23.20%
P/EPS 19.84 6.73 18.71 13.49 11.40 11.02 12.09 8.60%
EY 5.04 14.85 5.34 7.41 8.77 9.07 8.27 -7.91%
DY 2.40 0.00 2.43 2.26 3.36 4.06 4.83 -10.99%
P/NAPS 2.60 3.04 2.59 1.78 1.22 1.17 1.05 16.30%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 27/02/17 24/02/16 16/02/15 20/02/14 27/02/13 -
Price 18.62 22.42 14.50 9.15 5.70 5.00 4.18 -
P/RPS 2.55 3.13 2.12 1.50 1.00 0.89 0.77 22.07%
P/EPS 19.04 7.15 19.55 13.95 11.82 11.18 12.21 7.68%
EY 5.25 13.98 5.12 7.17 8.46 8.95 8.19 -7.14%
DY 2.50 0.00 2.33 2.19 3.25 4.00 4.78 -10.23%
P/NAPS 2.50 3.23 2.71 1.84 1.26 1.19 1.06 15.36%

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