[AJI] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 133.08%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 165,912 166,869 166,162 165,478 164,344 164,126 160,842 2.09%
PBT 5,544 12,589 12,112 14,156 6,224 14,146 13,249 -44.08%
Tax -432 -70 -1,230 -880 -528 -2,087 -1,242 -50.57%
NP 5,112 12,519 10,881 13,276 5,696 12,059 12,006 -43.43%
-
NP to SH 5,112 12,519 10,881 13,276 5,696 12,059 12,006 -43.43%
-
Tax Rate 7.79% 0.56% 10.16% 6.22% 8.48% 14.75% 9.37% -
Total Cost 160,800 154,350 155,281 152,202 158,648 152,067 148,836 5.29%
-
Net Worth 137,456 136,195 131,962 134,340 133,880 128,906 121,615 8.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - 5,472 7,297 10,941 - 5,472 7,296 -
Div Payout % - 43.71% 67.06% 82.42% - 45.38% 60.77% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 137,456 136,195 131,962 134,340 133,880 128,906 121,615 8.51%
NOSH 60,821 60,801 60,812 60,787 60,854 60,804 60,807 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.08% 7.50% 6.55% 8.02% 3.47% 7.35% 7.46% -
ROE 3.72% 9.19% 8.25% 9.88% 4.25% 9.35% 9.87% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 272.79 274.45 273.24 272.22 270.06 269.92 264.51 2.07%
EPS 8.40 20.59 17.89 21.84 9.36 19.83 19.75 -43.47%
DPS 0.00 9.00 12.00 18.00 0.00 9.00 12.00 -
NAPS 2.26 2.24 2.17 2.21 2.20 2.12 2.00 8.49%
Adjusted Per Share Value based on latest NOSH - 60,769
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 272.89 274.46 273.30 272.17 270.31 269.95 264.55 2.09%
EPS 8.41 20.59 17.90 21.84 9.37 19.83 19.75 -43.42%
DPS 0.00 9.00 12.00 18.00 0.00 9.00 12.00 -
NAPS 2.2608 2.2401 2.1705 2.2096 2.202 2.1202 2.0003 8.51%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.26 2.25 2.40 2.58 2.60 2.58 2.50 -
P/RPS 0.83 0.82 0.88 0.95 0.96 0.96 0.95 -8.61%
P/EPS 26.89 10.93 13.41 11.81 27.78 13.01 12.66 65.31%
EY 3.72 9.15 7.46 8.47 3.60 7.69 7.90 -39.50%
DY 0.00 4.00 5.00 6.98 0.00 3.49 4.80 -
P/NAPS 1.00 1.00 1.11 1.17 1.18 1.22 1.25 -13.83%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 16/08/05 25/05/05 15/02/05 22/11/04 25/08/04 26/05/04 17/02/04 -
Price 2.31 2.24 2.28 2.59 2.66 2.70 2.60 -
P/RPS 0.85 0.82 0.83 0.95 0.98 1.00 0.98 -9.05%
P/EPS 27.48 10.88 12.74 11.86 28.42 13.61 13.17 63.36%
EY 3.64 9.19 7.85 8.43 3.52 7.35 7.59 -38.75%
DY 0.00 4.02 5.26 6.95 0.00 3.33 4.62 -
P/NAPS 1.02 1.00 1.05 1.17 1.21 1.27 1.30 -14.94%

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