[AJI] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 0.44%
YoY- -0.55%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 166,162 165,478 164,344 164,126 160,842 158,278 161,664 1.83%
PBT 12,112 14,156 6,224 14,146 13,249 15,098 18,304 -23.96%
Tax -1,230 -880 -528 -2,087 -1,242 -1,284 -1,556 -14.44%
NP 10,881 13,276 5,696 12,059 12,006 13,814 16,748 -24.88%
-
NP to SH 10,881 13,276 5,696 12,059 12,006 13,814 16,748 -24.88%
-
Tax Rate 10.16% 6.22% 8.48% 14.75% 9.37% 8.50% 8.50% -
Total Cost 155,281 152,202 158,648 152,067 148,836 144,464 144,916 4.69%
-
Net Worth 131,962 134,340 133,880 128,906 121,615 125,858 130,046 0.97%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 7,297 10,941 - 5,472 7,296 10,944 - -
Div Payout % 67.06% 82.42% - 45.38% 60.77% 79.23% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 131,962 134,340 133,880 128,906 121,615 125,858 130,046 0.97%
NOSH 60,812 60,787 60,854 60,804 60,807 60,801 60,769 0.04%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.55% 8.02% 3.47% 7.35% 7.46% 8.73% 10.36% -
ROE 8.25% 9.88% 4.25% 9.35% 9.87% 10.98% 12.88% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 273.24 272.22 270.06 269.92 264.51 260.32 266.03 1.79%
EPS 17.89 21.84 9.36 19.83 19.75 22.72 27.56 -24.93%
DPS 12.00 18.00 0.00 9.00 12.00 18.00 0.00 -
NAPS 2.17 2.21 2.20 2.12 2.00 2.07 2.14 0.92%
Adjusted Per Share Value based on latest NOSH - 60,795
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 273.30 272.17 270.31 269.95 264.55 260.33 265.90 1.83%
EPS 17.90 21.84 9.37 19.83 19.75 22.72 27.55 -24.88%
DPS 12.00 18.00 0.00 9.00 12.00 18.00 0.00 -
NAPS 2.1705 2.2096 2.202 2.1202 2.0003 2.0701 2.139 0.97%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.40 2.58 2.60 2.58 2.50 2.68 2.69 -
P/RPS 0.88 0.95 0.96 0.96 0.95 1.03 1.01 -8.73%
P/EPS 13.41 11.81 27.78 13.01 12.66 11.80 9.76 23.47%
EY 7.46 8.47 3.60 7.69 7.90 8.48 10.25 -19.01%
DY 5.00 6.98 0.00 3.49 4.80 6.72 0.00 -
P/NAPS 1.11 1.17 1.18 1.22 1.25 1.29 1.26 -8.06%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 15/02/05 22/11/04 25/08/04 26/05/04 17/02/04 18/11/03 28/08/03 -
Price 2.28 2.59 2.66 2.70 2.60 2.66 2.80 -
P/RPS 0.83 0.95 0.98 1.00 0.98 1.02 1.05 -14.44%
P/EPS 12.74 11.86 28.42 13.61 13.17 11.71 10.16 16.20%
EY 7.85 8.43 3.52 7.35 7.59 8.54 9.84 -13.92%
DY 5.26 6.95 0.00 3.33 4.62 6.77 0.00 -
P/NAPS 1.05 1.17 1.21 1.27 1.30 1.29 1.31 -13.65%

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