[AJI] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 4.7%
YoY- 13.09%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 460,352 443,302 436,161 415,229 371,024 346,904 342,428 5.05%
PBT 72,575 76,210 209,174 58,791 53,736 38,797 37,302 11.72%
Tax -16,744 -16,767 -18,644 -13,691 -13,856 -9,468 -10,108 8.77%
NP 55,831 59,443 190,530 45,100 39,880 29,329 27,194 12.73%
-
NP to SH 55,831 59,443 190,530 45,100 39,880 29,329 27,194 12.73%
-
Tax Rate 23.07% 22.00% 8.91% 23.29% 25.79% 24.40% 27.10% -
Total Cost 404,521 383,859 245,631 370,129 331,144 317,575 315,234 4.24%
-
Net Worth 480,920 453,560 422,553 325,882 301,563 274,811 255,963 11.07%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 28,575 28,271 - 20,519 12,159 11,247 12,159 15.29%
Div Payout % 51.18% 47.56% - 45.50% 30.49% 38.35% 44.72% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 480,920 453,560 422,553 325,882 301,563 274,811 255,963 11.07%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.13% 13.41% 43.68% 10.86% 10.75% 8.45% 7.94% -
ROE 11.61% 13.11% 45.09% 13.84% 13.22% 10.67% 10.62% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 757.17 729.13 717.38 682.95 610.25 570.58 563.21 5.05%
EPS 91.83 97.77 313.38 74.18 65.59 48.24 44.73 12.73%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.29%
NAPS 7.91 7.46 6.95 5.36 4.96 4.52 4.21 11.07%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 757.17 729.13 717.38 682.95 610.25 570.58 563.21 5.05%
EPS 91.83 97.77 313.38 74.18 65.59 48.24 44.73 12.73%
DPS 47.00 46.50 0.00 33.75 20.00 18.50 20.00 15.29%
NAPS 7.91 7.46 6.95 5.36 4.96 4.52 4.21 11.07%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 14.48 19.40 21.10 13.88 8.85 5.50 4.93 -
P/RPS 1.91 2.66 2.94 2.03 1.45 0.96 0.88 13.78%
P/EPS 15.77 19.84 6.73 18.71 13.49 11.40 11.02 6.15%
EY 6.34 5.04 14.85 5.34 7.41 8.77 9.07 -5.79%
DY 3.25 2.40 0.00 2.43 2.26 3.36 4.06 -3.63%
P/NAPS 1.83 2.60 3.04 2.59 1.78 1.22 1.17 7.73%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 26/02/18 27/02/17 24/02/16 16/02/15 20/02/14 -
Price 15.40 18.62 22.42 14.50 9.15 5.70 5.00 -
P/RPS 2.03 2.55 3.13 2.12 1.50 1.00 0.89 14.72%
P/EPS 16.77 19.04 7.15 19.55 13.95 11.82 11.18 6.98%
EY 5.96 5.25 13.98 5.12 7.17 8.46 8.95 -6.54%
DY 3.05 2.50 0.00 2.33 2.19 3.25 4.00 -4.41%
P/NAPS 1.95 2.50 3.23 2.71 1.84 1.26 1.19 8.57%

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