[AJI] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock

[AJI] AJINOMOTO (M) BHD

Announcement Date

28-Aug-2003

Admission Sponsor

Sponsor

Financial Year

31-Mar-2004

Quarter

30-Jun-2003 [#1]

Profit Trend

QoQ- 38.12%

YoY--%

Quarter Report

AJI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Annualized Quarter Result
Revenue	164,126	160,842	158,278	161,664	151,009	149,989	149,546	6.39%
YoY %	2.04%	1.62%	-2.09%	7.06%	0.68%	0.30%	-	-
Horiz. %	109.75%	107.55%	105.84%	108.10%	100.98%	100.30%	100.00%	-
PBT	14,146	13,249	15,098	18,304	14,894	18,576	21,654	-24.69%
YoY %	6.77%	-12.25%	-17.52%	22.90%	-19.82%	-14.21%	-	-
Horiz. %	65.33%	61.19%	69.72%	84.53%	68.78%	85.79%	100.00%	-
Tax	-2,087	-1,242	-1,284	-1,556	-2,768	-3,852	-4,570	-40.66%
YoY %	-68.04%	3.27%	17.48%	43.79%	28.14%	15.71%	-	-
Horiz. %	45.67%	27.18%	28.10%	34.05%	60.57%	84.29%	100.00%	-
NP	12,059	12,006	13,814	16,748	12,126	14,724	17,084	-20.70%
YoY %	0.44%	-13.09%	-17.52%	38.12%	-17.64%	-13.81%	-	-
Horiz. %	70.59%	70.28%	80.86%	98.03%	70.98%	86.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,059	12,006	13,814	16,748	12,126	14,724	17,084	-20.70%
YoY %	0.44%	-13.09%	-17.52%	38.12%	-17.64%	-13.81%	-	-
Horiz. %	70.59%	70.28%	80.86%	98.03%	70.98%	86.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.75%	9.37%	8.50%	8.50%	18.58%	20.74%	21.10%	-
YoY %	57.42%	10.24%	0.00%	-54.25%	-10.41%	-1.71%	-	-
Horiz. %	69.91%	44.41%	40.28%	40.28%	88.06%	98.29%	100.00%	-
Total Cost	152,067	148,836	144,464	144,916	138,883	135,265	132,462	9.62%
YoY %	2.17%	3.03%	-0.31%	4.34%	2.67%	2.12%	-	-
Horiz. %	114.80%	112.36%	109.06%	109.40%	104.85%	102.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	128,906	121,615	125,858	130,046	125,881	124,659	122,433	3.49%
YoY %	6.00%	-3.37%	-3.22%	3.31%	0.98%	1.82%	-	-
Horiz. %	105.29%	99.33%	102.80%	106.22%	102.82%	101.82%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Dividend
Div	5,472	7,296	10,944	-	5,473	8,918	8,919	-27.77%
YoY %	-25.00%	-33.33%	0.00%	-	-38.63%	-0.01%	-	-
Horiz. %	61.35%	81.80%	122.70%	-	61.36%	99.99%	100.00%	-
Div Payout %	45.38%	60.77%	79.23%	-	45.14%	60.57%	52.21%	-
YoY %	-25.32%	-23.30%	0.00%	-	-25.47%	16.01%	-	-
Horiz. %	86.92%	116.40%	151.75%	-	86.46%	116.01%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Equity
Net Worth	128,906	121,615	125,858	130,046	125,881	124,659	122,433	3.49%
YoY %	6.00%	-3.37%	-3.22%	3.31%	0.98%	1.82%	-	-
Horiz. %	105.29%	99.33%	102.80%	106.22%	102.82%	101.82%	100.00%	-
NOSH	60,804	60,807	60,801	60,769	60,812	60,809	40,541	30.99%
YoY %	-0.00%	0.01%	0.05%	-0.07%	0.00%	49.99%	-	-
Horiz. %	149.98%	149.99%	149.97%	149.90%	150.00%	149.99%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Ratio Analysis
NP Margin	7.35%	7.46%	8.73%	10.36%	8.03%	9.82%	11.42%	-
YoY %	-1.47%	-14.55%	-15.73%	29.02%	-18.23%	-14.01%	-	-
Horiz. %	64.36%	65.32%	76.44%	90.72%	70.32%	85.99%	100.00%	-
ROE	9.35%	9.87%	10.98%	12.88%	9.63%	11.81%	13.95%	-
YoY %	-5.27%	-10.11%	-14.75%	33.75%	-18.46%	-15.34%	-	-
Horiz. %	67.03%	70.75%	78.71%	92.33%	69.03%	84.66%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Per Share
RPS	269.92	264.51	260.32	266.03	248.32	246.65	368.88	-18.78%
YoY %	2.05%	1.61%	-2.15%	7.13%	0.68%	-33.14%	-	-
Horiz. %	73.17%	71.71%	70.57%	72.12%	67.32%	66.86%	100.00%	-
EPS	19.83	19.75	22.72	27.56	19.94	24.21	42.14	-39.47%
YoY %	0.41%	-13.07%	-17.56%	38.21%	-17.64%	-42.55%	-	-
Horiz. %	47.06%	46.87%	53.92%	65.40%	47.32%	57.45%	100.00%	-
DPS	9.00	12.00	18.00	0.00	9.00	14.67	22.00	-44.86%
YoY %	-25.00%	-33.33%	0.00%	0.00%	-38.65%	-33.32%	-	-
Horiz. %	40.91%	54.55%	81.82%	0.00%	40.91%	66.68%	100.00%	-
NAPS	2.12	2.00	2.07	2.14	2.07	2.05	3.02	-20.99%
YoY %	6.00%	-3.38%	-3.27%	3.38%	0.98%	-32.12%	-	-
Horiz. %	70.20%	66.23%	68.54%	70.86%	68.54%	67.88%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 60,769
RPS	269.95	264.55	260.33	265.90	248.37	246.70	245.97	6.39%
YoY %	2.04%	1.62%	-2.09%	7.06%	0.68%	0.30%	-	-
Horiz. %	109.75%	107.55%	105.84%	108.10%	100.98%	100.30%	100.00%	-
EPS	19.83	19.75	22.72	27.55	19.94	24.22	28.10	-20.71%
YoY %	0.41%	-13.07%	-17.53%	38.16%	-17.67%	-13.81%	-	-
Horiz. %	70.57%	70.28%	80.85%	98.04%	70.96%	86.19%	100.00%	-
DPS	9.00	12.00	18.00	0.00	9.00	14.67	14.67	-27.77%
YoY %	-25.00%	-33.33%	0.00%	0.00%	-38.65%	0.00%	-	-
Horiz. %	61.35%	81.80%	122.70%	0.00%	61.35%	100.00%	100.00%	-
NAPS	2.1202	2.0003	2.0701	2.139	2.0705	2.0504	2.0138	3.48%
YoY %	5.99%	-3.37%	-3.22%	3.31%	0.98%	1.82%	-	-
Horiz. %	105.28%	99.33%	102.80%	106.22%	102.82%	101.82%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	-
Price	2.58	2.50	2.68	2.69	2.70	2.61	4.40	-
P/RPS	0.96	0.95	1.03	1.01	1.09	1.06	1.19	-13.32%
YoY %	1.05%	-7.77%	1.98%	-7.34%	2.83%	-10.92%	-	-
Horiz. %	80.67%	79.83%	86.55%	84.87%	91.60%	89.08%	100.00%	-
P/EPS	13.01	12.66	11.80	9.76	13.54	10.78	10.44	15.78%
YoY %	2.76%	7.29%	20.90%	-27.92%	25.60%	3.26%	-	-
Horiz. %	124.62%	121.26%	113.03%	93.49%	129.69%	103.26%	100.00%	-
EY	7.69	7.90	8.48	10.25	7.39	9.28	9.58	-13.61%
YoY %	-2.66%	-6.84%	-17.27%	38.70%	-20.37%	-3.13%	-	-
Horiz. %	80.27%	82.46%	88.52%	106.99%	77.14%	96.87%	100.00%	-
DY	3.49	4.80	6.72	0.00	3.33	5.62	5.00	-21.29%
YoY %	-27.29%	-28.57%	0.00%	0.00%	-40.75%	12.40%	-	-
Horiz. %	69.80%	96.00%	134.40%	0.00%	66.60%	112.40%	100.00%	-
P/NAPS	1.22	1.25	1.29	1.26	1.30	1.27	1.46	-11.27%
YoY %	-2.40%	-3.10%	2.38%	-3.08%	2.36%	-13.01%	-	-
Horiz. %	83.56%	85.62%	88.36%	86.30%	89.04%	86.99%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	26/05/04	17/02/04	18/11/03	28/08/03	28/05/03	21/02/03	01/11/02	-
Price	2.70	2.60	2.66	2.80	2.61	2.60	4.30	-
P/RPS	1.00	0.98	1.02	1.05	1.05	1.05	1.17	-9.92%
YoY %	2.04%	-3.92%	-2.86%	0.00%	0.00%	-10.26%	-	-
Horiz. %	85.47%	83.76%	87.18%	89.74%	89.74%	89.74%	100.00%	-
P/EPS	13.61	13.17	11.71	10.16	13.09	10.74	10.20	21.17%
YoY %	3.34%	12.47%	15.26%	-22.38%	21.88%	5.29%	-	-
Horiz. %	133.43%	129.12%	114.80%	99.61%	128.33%	105.29%	100.00%	-
EY	7.35	7.59	8.54	9.84	7.64	9.31	9.80	-17.43%
YoY %	-3.16%	-11.12%	-13.21%	28.80%	-17.94%	-5.00%	-	-
Horiz. %	75.00%	77.45%	87.14%	100.41%	77.96%	95.00%	100.00%	-
DY	3.33	4.62	6.77	0.00	3.45	5.64	5.12	-24.91%
YoY %	-27.92%	-31.76%	0.00%	0.00%	-38.83%	10.16%	-	-
Horiz. %	65.04%	90.23%	132.23%	0.00%	67.38%	110.16%	100.00%	-
P/NAPS	1.27	1.30	1.29	1.31	1.26	1.27	1.42	-7.16%
YoY %	-2.31%	0.78%	-1.53%	3.97%	-0.79%	-10.56%	-	-
Horiz. %	89.44%	91.55%	90.85%	92.25%	88.73%	89.44%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos