[AJI] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -17.52%
YoY- -19.14%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 189,266 168,418 165,478 158,278 149,546 139,812 140,788 5.05%
PBT 18,010 3,422 14,156 15,098 21,654 10,296 17,066 0.90%
Tax -1,830 -228 -880 -1,284 -4,570 -2,384 -2,058 -1.93%
NP 16,180 3,194 13,276 13,814 17,084 7,912 15,008 1.26%
-
NP to SH 16,180 3,194 13,276 13,814 17,084 7,912 15,008 1.26%
-
Tax Rate 10.16% 6.66% 6.22% 8.50% 21.10% 23.15% 12.06% -
Total Cost 173,086 165,224 152,202 144,464 132,462 131,900 125,780 5.46%
-
Net Worth 151,953 121,428 134,340 125,858 122,433 110,654 109,844 5.55%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 10,941 10,944 8,919 - - -
Div Payout % - - 82.42% 79.23% 52.21% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 151,953 121,428 134,340 125,858 122,433 110,654 109,844 5.55%
NOSH 60,781 60,714 60,787 60,801 40,541 40,532 40,532 6.98%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.55% 1.90% 8.02% 8.73% 11.42% 5.66% 10.66% -
ROE 10.65% 2.63% 9.88% 10.98% 13.95% 7.15% 13.66% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 311.39 277.39 272.22 260.32 368.88 344.94 347.34 -1.80%
EPS 26.62 5.26 21.84 22.72 42.14 19.52 37.02 -5.34%
DPS 0.00 0.00 18.00 18.00 22.00 0.00 0.00 -
NAPS 2.50 2.00 2.21 2.07 3.02 2.73 2.71 -1.33%
Adjusted Per Share Value based on latest NOSH - 60,850
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 311.30 277.01 272.17 260.33 245.97 229.96 231.56 5.05%
EPS 26.61 5.25 21.84 22.72 28.10 13.01 24.68 1.26%
DPS 0.00 0.00 18.00 18.00 14.67 0.00 0.00 -
NAPS 2.4993 1.9972 2.2096 2.0701 2.0138 1.82 1.8067 5.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.09 2.29 2.58 2.68 4.40 3.20 3.14 -
P/RPS 0.67 0.83 0.95 1.03 1.19 0.93 0.90 -4.79%
P/EPS 7.85 43.53 11.81 11.80 10.44 16.39 8.48 -1.27%
EY 12.74 2.30 8.47 8.48 9.58 6.10 11.79 1.29%
DY 0.00 0.00 6.98 6.72 5.00 0.00 0.00 -
P/NAPS 0.84 1.15 1.17 1.29 1.46 1.17 1.16 -5.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 16/11/05 22/11/04 18/11/03 01/11/02 29/10/01 15/11/00 -
Price 2.00 2.15 2.59 2.66 4.30 3.12 4.08 -
P/RPS 0.64 0.78 0.95 1.02 1.17 0.90 1.17 -9.56%
P/EPS 7.51 40.87 11.86 11.71 10.20 15.98 11.02 -6.18%
EY 13.31 2.45 8.43 8.54 9.80 6.26 9.08 6.57%
DY 0.00 0.00 6.95 6.77 5.12 0.00 0.00 -
P/NAPS 0.80 1.08 1.17 1.29 1.42 1.14 1.51 -10.04%

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