[AJI] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
15-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -18.04%
YoY- -9.37%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 213,202 190,276 171,296 166,162 160,842 149,989 140,968 7.13%
PBT 27,824 18,646 6,212 12,112 13,249 18,576 12,066 14.93%
Tax -7,616 -2,942 -381 -1,230 -1,242 -3,852 -2,960 17.05%
NP 20,208 15,704 5,830 10,881 12,006 14,724 9,106 14.20%
-
NP to SH 20,208 15,704 5,830 10,881 12,006 14,724 9,106 14.20%
-
Tax Rate 27.37% 15.78% 6.13% 10.16% 9.37% 20.74% 24.53% -
Total Cost 192,994 174,572 165,465 155,281 148,836 135,265 131,861 6.55%
-
Net Worth 168,399 155,661 136,269 131,962 121,615 124,659 113,495 6.79%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - 7,297 7,296 8,918 - -
Div Payout % - - - 67.06% 60.77% 60.57% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 168,399 155,661 136,269 131,962 121,615 124,659 113,495 6.79%
NOSH 60,794 60,805 60,834 60,812 60,807 60,809 40,534 6.98%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 9.48% 8.25% 3.40% 6.55% 7.46% 9.82% 6.46% -
ROE 12.00% 10.09% 4.28% 8.25% 9.87% 11.81% 8.02% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 350.70 312.93 281.58 273.24 264.51 246.65 347.78 0.13%
EPS 33.24 25.83 9.59 17.89 19.75 24.21 22.47 6.74%
DPS 0.00 0.00 0.00 12.00 12.00 14.67 0.00 -
NAPS 2.77 2.56 2.24 2.17 2.00 2.05 2.80 -0.17%
Adjusted Per Share Value based on latest NOSH - 60,920
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 350.67 312.96 281.74 273.30 264.55 246.70 231.86 7.13%
EPS 33.24 25.83 9.59 17.90 19.75 24.22 14.98 14.19%
DPS 0.00 0.00 0.00 12.00 12.00 14.67 0.00 -
NAPS 2.7698 2.5603 2.2413 2.1705 2.0003 2.0504 1.8667 6.79%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.35 2.00 2.18 2.40 2.50 2.61 3.90 -
P/RPS 0.67 0.64 0.77 0.88 0.95 1.06 1.12 -8.20%
P/EPS 7.07 7.74 22.75 13.41 12.66 10.78 17.36 -13.89%
EY 14.14 12.91 4.40 7.46 7.90 9.28 5.76 16.13%
DY 0.00 0.00 0.00 5.00 4.80 5.62 0.00 -
P/NAPS 0.85 0.78 0.97 1.11 1.25 1.27 1.39 -7.86%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 12/02/07 15/02/06 15/02/05 17/02/04 21/02/03 18/02/02 -
Price 2.39 2.07 2.22 2.28 2.60 2.60 3.60 -
P/RPS 0.68 0.66 0.79 0.83 0.98 1.05 1.04 -6.83%
P/EPS 7.19 8.01 23.16 12.74 13.17 10.74 16.02 -12.49%
EY 13.91 12.48 4.32 7.85 7.59 9.31 6.24 14.28%
DY 0.00 0.00 0.00 5.26 4.62 5.64 0.00 -
P/NAPS 0.86 0.81 0.99 1.05 1.30 1.27 1.29 -6.53%

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