[AJI] YoY Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 15.05%
YoY- 3.81%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 215,462 190,629 170,593 166,869 164,126 151,009 142,648 7.10%
PBT 27,273 17,353 7,614 12,589 14,146 14,894 13,627 12.24%
Tax -6,333 -2,360 -841 -70 -2,087 -2,768 -3,277 11.59%
NP 20,940 14,993 6,773 12,519 12,059 12,126 10,350 12.45%
-
NP to SH 20,940 14,993 6,773 12,519 12,059 12,126 10,350 12.45%
-
Tax Rate 23.22% 13.60% 11.05% 0.56% 14.75% 18.58% 24.05% -
Total Cost 194,522 175,636 163,820 154,350 152,067 138,883 132,298 6.62%
-
Net Worth 174,499 158,699 148,275 136,195 128,906 125,881 117,116 6.86%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 9,120 6,080 5,469 5,472 5,472 5,473 - -
Div Payout % 43.55% 40.56% 80.75% 43.71% 45.38% 45.14% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 174,499 158,699 148,275 136,195 128,906 125,881 117,116 6.86%
NOSH 60,801 60,804 60,768 60,801 60,804 60,812 40,524 6.98%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 9.72% 7.87% 3.97% 7.50% 7.35% 8.03% 7.26% -
ROE 12.00% 9.45% 4.57% 9.19% 9.35% 9.63% 8.84% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 354.37 313.51 280.73 274.45 269.92 248.32 352.00 0.11%
EPS 34.44 24.66 11.14 20.59 19.83 19.94 25.54 5.10%
DPS 15.00 10.00 9.00 9.00 9.00 9.00 0.00 -
NAPS 2.87 2.61 2.44 2.24 2.12 2.07 2.89 -0.11%
Adjusted Per Share Value based on latest NOSH - 60,781
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 354.38 313.54 280.59 274.46 269.95 248.37 234.62 7.10%
EPS 34.44 24.66 11.14 20.59 19.83 19.94 17.02 12.45%
DPS 15.00 10.00 9.00 9.00 9.00 9.00 0.00 -
NAPS 2.8701 2.6102 2.4388 2.2401 2.1202 2.0705 1.9263 6.86%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 2.24 2.15 2.29 2.25 2.58 2.70 4.68 -
P/RPS 0.63 0.69 0.82 0.82 0.96 1.09 1.33 -11.69%
P/EPS 6.50 8.72 20.55 10.93 13.01 13.54 18.32 -15.84%
EY 15.38 11.47 4.87 9.15 7.69 7.39 5.46 18.82%
DY 6.70 4.65 3.93 4.00 3.49 3.33 0.00 -
P/NAPS 0.78 0.82 0.94 1.00 1.22 1.30 1.62 -11.45%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 23/05/07 25/05/06 25/05/05 26/05/04 28/05/03 22/05/02 -
Price 2.40 2.08 2.09 2.24 2.70 2.61 4.40 -
P/RPS 0.68 0.66 0.74 0.82 1.00 1.05 1.25 -9.64%
P/EPS 6.97 8.44 18.75 10.88 13.61 13.09 17.23 -13.98%
EY 14.35 11.85 5.33 9.19 7.35 7.64 5.80 16.28%
DY 6.25 4.81 4.31 4.02 3.33 3.45 0.00 -
P/NAPS 0.84 0.80 0.86 1.00 1.27 1.26 1.52 -9.40%

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