[AJI] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -88.19%
YoY- -65.99%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 166,869 124,622 82,739 41,086 164,126 120,632 79,139 64.35%
PBT 12,589 9,084 7,078 1,556 14,146 9,937 7,549 40.58%
Tax -70 -923 -440 -132 -2,087 -932 -642 -77.14%
NP 12,519 8,161 6,638 1,424 12,059 9,005 6,907 48.60%
-
NP to SH 12,519 8,161 6,638 1,424 12,059 9,005 6,907 48.60%
-
Tax Rate 0.56% 10.16% 6.22% 8.48% 14.75% 9.38% 8.50% -
Total Cost 154,350 116,461 76,101 39,662 152,067 111,627 72,232 65.82%
-
Net Worth 136,195 131,962 134,340 133,880 128,906 121,615 125,858 5.39%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 5,472 5,473 5,470 - 5,472 5,472 5,472 0.00%
Div Payout % 43.71% 67.06% 82.42% - 45.38% 60.77% 79.23% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 136,195 131,962 134,340 133,880 128,906 121,615 125,858 5.39%
NOSH 60,801 60,812 60,787 60,854 60,804 60,807 60,801 0.00%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 7.50% 6.55% 8.02% 3.47% 7.35% 7.46% 8.73% -
ROE 9.19% 6.18% 4.94% 1.06% 9.35% 7.40% 5.49% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 274.45 204.93 136.11 67.51 269.92 198.38 130.16 64.35%
EPS 20.59 13.42 10.92 2.34 19.83 14.81 11.36 48.60%
DPS 9.00 9.00 9.00 0.00 9.00 9.00 9.00 0.00%
NAPS 2.24 2.17 2.21 2.20 2.12 2.00 2.07 5.39%
Adjusted Per Share Value based on latest NOSH - 60,854
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 274.46 204.97 136.09 67.58 269.95 198.41 130.16 64.36%
EPS 20.59 13.42 10.92 2.34 19.83 14.81 11.36 48.60%
DPS 9.00 9.00 9.00 0.00 9.00 9.00 9.00 0.00%
NAPS 2.2401 2.1705 2.2096 2.202 2.1202 2.0003 2.0701 5.39%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.25 2.40 2.58 2.60 2.58 2.50 2.68 -
P/RPS 0.82 1.17 1.90 3.85 0.96 1.26 2.06 -45.85%
P/EPS 10.93 17.88 23.63 111.11 13.01 16.88 23.59 -40.09%
EY 9.15 5.59 4.23 0.90 7.69 5.92 4.24 66.91%
DY 4.00 3.75 3.49 0.00 3.49 3.60 3.36 12.31%
P/NAPS 1.00 1.11 1.17 1.18 1.22 1.25 1.29 -15.60%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 15/02/05 22/11/04 25/08/04 26/05/04 17/02/04 18/11/03 -
Price 2.24 2.28 2.59 2.66 2.70 2.60 2.66 -
P/RPS 0.82 1.11 1.90 3.94 1.00 1.31 2.04 -45.50%
P/EPS 10.88 16.99 23.72 113.68 13.61 17.56 23.42 -39.98%
EY 9.19 5.89 4.22 0.88 7.35 5.70 4.27 66.61%
DY 4.02 3.95 3.47 0.00 3.33 3.46 3.38 12.24%
P/NAPS 1.00 1.05 1.17 1.21 1.27 1.30 1.29 -15.60%

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