[AJI] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
16-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -59.17%
YoY- -10.25%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 170,593 171,296 168,418 165,912 166,869 166,162 165,478 2.05%
PBT 7,614 6,212 3,422 5,544 12,589 12,112 14,156 -33.88%
Tax -841 -381 -228 -432 -70 -1,230 -880 -2.97%
NP 6,773 5,830 3,194 5,112 12,519 10,881 13,276 -36.17%
-
NP to SH 6,773 5,830 3,194 5,112 12,519 10,881 13,276 -36.17%
-
Tax Rate 11.05% 6.13% 6.66% 7.79% 0.56% 10.16% 6.22% -
Total Cost 163,820 165,465 165,224 160,800 154,350 155,281 152,202 5.03%
-
Net Worth 148,275 136,269 121,428 137,456 136,195 131,962 134,340 6.80%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,469 - - - 5,472 7,297 10,941 -37.04%
Div Payout % 80.75% - - - 43.71% 67.06% 82.42% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 148,275 136,269 121,428 137,456 136,195 131,962 134,340 6.80%
NOSH 60,768 60,834 60,714 60,821 60,801 60,812 60,787 -0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.97% 3.40% 1.90% 3.08% 7.50% 6.55% 8.02% -
ROE 4.57% 4.28% 2.63% 3.72% 9.19% 8.25% 9.88% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 280.73 281.58 277.39 272.79 274.45 273.24 272.22 2.07%
EPS 11.14 9.59 5.26 8.40 20.59 17.89 21.84 -36.18%
DPS 9.00 0.00 0.00 0.00 9.00 12.00 18.00 -37.03%
NAPS 2.44 2.24 2.00 2.26 2.24 2.17 2.21 6.82%
Adjusted Per Share Value based on latest NOSH - 60,821
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 280.59 281.74 277.01 272.89 274.46 273.30 272.17 2.05%
EPS 11.14 9.59 5.25 8.41 20.59 17.90 21.84 -36.18%
DPS 9.00 0.00 0.00 0.00 9.00 12.00 18.00 -37.03%
NAPS 2.4388 2.2413 1.9972 2.2608 2.2401 2.1705 2.2096 6.80%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.29 2.18 2.29 2.26 2.25 2.40 2.58 -
P/RPS 0.82 0.77 0.83 0.83 0.82 0.88 0.95 -9.35%
P/EPS 20.55 22.75 43.53 26.89 10.93 13.41 11.81 44.71%
EY 4.87 4.40 2.30 3.72 9.15 7.46 8.47 -30.87%
DY 3.93 0.00 0.00 0.00 4.00 5.00 6.98 -31.83%
P/NAPS 0.94 0.97 1.15 1.00 1.00 1.11 1.17 -13.58%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 15/02/06 16/11/05 16/08/05 25/05/05 15/02/05 22/11/04 -
Price 2.09 2.22 2.15 2.31 2.24 2.28 2.59 -
P/RPS 0.74 0.79 0.78 0.85 0.82 0.83 0.95 -15.35%
P/EPS 18.75 23.16 40.87 27.48 10.88 12.74 11.86 35.74%
EY 5.33 4.32 2.45 3.64 9.19 7.85 8.43 -26.35%
DY 4.31 0.00 0.00 0.00 4.02 5.26 6.95 -27.29%
P/NAPS 0.86 0.99 1.08 1.02 1.00 1.05 1.17 -18.56%

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