[AJI] YoY Cumulative 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- 22.94%
YoY- -9.37%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 159,902 142,707 128,472 124,622 120,632 112,492 105,726 7.13%
PBT 20,868 13,985 4,659 9,084 9,937 13,932 9,050 14.93%
Tax -5,712 -2,207 -286 -923 -932 -2,889 -2,220 17.05%
NP 15,156 11,778 4,373 8,161 9,005 11,043 6,830 14.20%
-
NP to SH 15,156 11,778 4,373 8,161 9,005 11,043 6,830 14.20%
-
Tax Rate 27.37% 15.78% 6.14% 10.16% 9.38% 20.74% 24.53% -
Total Cost 144,746 130,929 124,099 116,461 111,627 101,449 98,896 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 - - - 5,473 5,472 6,689 - -
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 9.00% 7.57% 3.21% 6.18% 7.40% 8.86% 6.02% -
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 263.02 234.69 211.18 204.93 198.38 184.99 260.83 0.13%
EPS 24.93 19.37 7.19 13.42 14.81 18.16 16.85 6.74%
DPS 0.00 0.00 0.00 9.00 9.00 11.00 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 263.00 234.72 211.31 204.97 198.41 185.02 173.89 7.13%
EPS 24.93 19.37 7.19 13.42 14.81 18.16 11.23 14.20%
DPS 0.00 0.00 0.00 9.00 9.00 11.00 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 0.89 0.85 1.03 1.17 1.26 1.41 1.50 -8.32%
P/EPS 9.43 10.33 30.33 17.88 16.88 14.37 23.15 -13.89%
EY 10.61 9.69 3.30 5.59 5.92 6.96 4.32 16.14%
DY 0.00 0.00 0.00 3.75 3.60 4.21 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 0.91 0.88 1.05 1.11 1.31 1.41 1.38 -6.70%
P/EPS 9.59 10.69 30.88 16.99 17.56 14.32 21.36 -12.48%
EY 10.43 9.36 3.24 5.89 5.70 6.98 4.68 14.28%
DY 0.00 0.00 0.00 3.95 3.46 4.23 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