[AJI] YoY Annual (Unaudited) 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
YoY- -0.55%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 190,629 170,593 166,869 164,126 151,009 142,648 138,621 5.45%
PBT 17,353 7,614 12,589 14,146 14,894 13,627 14,595 2.92%
Tax -2,360 -841 -70 -2,087 -2,768 -3,277 -5,635 -13.49%
NP 14,993 6,773 12,519 12,059 12,126 10,350 8,960 8.95%
-
NP to SH 14,993 6,773 12,519 12,059 12,126 10,350 8,960 8.95%
-
Tax Rate 13.60% 11.05% 0.56% 14.75% 18.58% 24.05% 38.61% -
Total Cost 175,636 163,820 154,350 152,067 138,883 132,298 129,661 5.18%
-
Net Worth 158,699 148,275 136,195 128,906 125,881 117,116 106,609 6.85%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 6,080 5,469 5,472 5,472 5,473 - - -
Div Payout % 40.56% 80.75% 43.71% 45.38% 45.14% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 158,699 148,275 136,195 128,906 125,881 117,116 106,609 6.85%
NOSH 60,804 60,768 60,801 60,804 60,812 40,524 40,535 6.98%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 7.87% 3.97% 7.50% 7.35% 8.03% 7.26% 6.46% -
ROE 9.45% 4.57% 9.19% 9.35% 9.63% 8.84% 8.40% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 313.51 280.73 274.45 269.92 248.32 352.00 341.97 -1.43%
EPS 24.66 11.14 20.59 19.83 19.94 25.54 22.11 1.83%
DPS 10.00 9.00 9.00 9.00 9.00 0.00 0.00 -
NAPS 2.61 2.44 2.24 2.12 2.07 2.89 2.63 -0.12%
Adjusted Per Share Value based on latest NOSH - 60,795
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 313.54 280.59 274.46 269.95 248.37 234.62 228.00 5.45%
EPS 24.66 11.14 20.59 19.83 19.94 17.02 14.74 8.95%
DPS 10.00 9.00 9.00 9.00 9.00 0.00 0.00 -
NAPS 2.6102 2.4388 2.2401 2.1202 2.0705 1.9263 1.7535 6.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.15 2.29 2.25 2.58 2.70 4.68 3.10 -
P/RPS 0.69 0.82 0.82 0.96 1.09 1.33 0.91 -4.50%
P/EPS 8.72 20.55 10.93 13.01 13.54 18.32 14.02 -7.60%
EY 11.47 4.87 9.15 7.69 7.39 5.46 7.13 8.24%
DY 4.65 3.93 4.00 3.49 3.33 0.00 0.00 -
P/NAPS 0.82 0.94 1.00 1.22 1.30 1.62 1.18 -5.88%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/05/07 25/05/06 25/05/05 26/05/04 28/05/03 22/05/02 23/05/01 -
Price 2.08 2.09 2.24 2.70 2.61 4.40 3.02 -
P/RPS 0.66 0.74 0.82 1.00 1.05 1.25 0.88 -4.67%
P/EPS 8.44 18.75 10.88 13.61 13.09 17.23 13.66 -7.70%
EY 11.85 5.33 9.19 7.35 7.64 5.80 7.32 8.35%
DY 4.81 4.31 4.02 3.33 3.45 0.00 0.00 -
P/NAPS 0.80 0.86 1.00 1.27 1.26 1.52 1.15 -5.86%

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