[AJI] YoY TTM Result on 31-Dec-2018 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 1.51%
YoY- -68.8%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 478,707 444,543 460,352 443,302 436,161 415,229 371,024 4.33%
PBT 51,186 74,477 72,575 76,210 209,174 58,791 53,736 -0.80%
Tax -10,984 -18,032 -16,744 -16,767 -18,644 -13,691 -13,856 -3.79%
NP 40,202 56,445 55,831 59,443 190,530 45,100 39,880 0.13%
-
NP to SH 40,202 56,445 55,831 59,443 190,530 45,100 39,880 0.13%
-
Tax Rate 21.46% 24.21% 23.07% 22.00% 8.91% 23.29% 25.79% -
Total Cost 438,505 388,098 404,521 383,859 245,631 370,129 331,144 4.78%
-
Net Worth 523,479 506,455 480,920 453,560 422,553 325,882 301,563 9.61%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 23,255 29,973 28,575 28,271 - 20,519 12,159 11.40%
Div Payout % 57.85% 53.10% 51.18% 47.56% - 45.50% 30.49% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 523,479 506,455 480,920 453,560 422,553 325,882 301,563 9.61%
NOSH 60,799 60,799 60,799 60,799 60,799 60,799 60,799 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 8.40% 12.70% 12.13% 13.41% 43.68% 10.86% 10.75% -
ROE 7.68% 11.15% 11.61% 13.11% 45.09% 13.84% 13.22% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 787.36 731.17 757.17 729.13 717.38 682.95 610.25 4.33%
EPS 66.12 92.84 91.83 97.77 313.38 74.18 65.59 0.13%
DPS 38.25 49.30 47.00 46.50 0.00 33.75 20.00 11.40%
NAPS 8.61 8.33 7.91 7.46 6.95 5.36 4.96 9.61%
Adjusted Per Share Value based on latest NOSH - 60,799
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 787.36 731.17 757.17 729.13 717.38 682.95 610.25 4.33%
EPS 66.12 92.84 91.83 97.77 313.38 74.18 65.59 0.13%
DPS 38.25 49.30 47.00 46.50 0.00 33.75 20.00 11.40%
NAPS 8.61 8.33 7.91 7.46 6.95 5.36 4.96 9.61%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 15.40 16.02 14.48 19.40 21.10 13.88 8.85 -
P/RPS 1.96 2.19 1.91 2.66 2.94 2.03 1.45 5.14%
P/EPS 23.29 17.26 15.77 19.84 6.73 18.71 13.49 9.51%
EY 4.29 5.80 6.34 5.04 14.85 5.34 7.41 -8.69%
DY 2.48 3.08 3.25 2.40 0.00 2.43 2.26 1.55%
P/NAPS 1.79 1.92 1.83 2.60 3.04 2.59 1.78 0.09%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 25/02/21 26/02/20 26/02/19 26/02/18 27/02/17 24/02/16 -
Price 14.82 15.80 15.40 18.62 22.42 14.50 9.15 -
P/RPS 1.88 2.16 2.03 2.55 3.13 2.12 1.50 3.83%
P/EPS 22.41 17.02 16.77 19.04 7.15 19.55 13.95 8.21%
EY 4.46 5.88 5.96 5.25 13.98 5.12 7.17 -7.60%
DY 2.58 3.12 3.05 2.50 0.00 2.33 2.19 2.76%
P/NAPS 1.72 1.90 1.95 2.50 3.23 2.71 1.84 -1.11%

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