[AJI] YoY Quarter 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
QoQ- 18.24%
YoY- 185.5%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 47,922 42,121 42,247 43,494 38,517 36,922 35,090 5.32%
PBT 3,368 2,955 3,505 4,247 963 4,577 1,397 15.78%
Tax -153 -555 853 -1,155 120 -1,057 -1,397 -30.81%
NP 3,215 2,400 4,358 3,092 1,083 3,520 0 -
-
NP to SH 3,215 2,400 4,358 3,092 1,083 3,520 -1,756 -
-
Tax Rate 4.54% 18.78% -24.34% 27.20% -12.46% 23.09% 100.00% -
Total Cost 44,707 39,721 37,889 40,402 37,434 33,402 35,090 4.11%
-
Net Worth 158,691 121,637 136,149 121,591 125,944 117,198 106,657 6.84%
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 5,473 5,470 5,471 - - - -
Div Payout % 189.12% 228.07% 125.52% 176.96% - - - -
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 158,691 121,637 136,149 121,591 125,944 117,198 106,657 6.84%
NOSH 60,801 60,818 60,781 60,795 60,842 40,552 40,554 6.97%
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 6.71% 5.70% 10.32% 7.11% 2.81% 9.53% 0.00% -
ROE 2.03% 1.97% 3.20% 2.54% 0.86% 3.00% -1.65% -
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 78.82 69.26 69.51 71.54 63.31 91.05 86.53 -1.54%
EPS 5.29 3.95 7.17 5.09 1.78 8.68 -4.33 -
DPS 10.00 9.00 9.00 9.00 0.00 0.00 0.00 -
NAPS 2.61 2.00 2.24 2.00 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 78.82 69.28 69.49 71.54 63.35 60.73 57.71 5.33%
EPS 5.29 3.95 7.17 5.09 1.78 5.79 -2.89 -
DPS 10.00 9.00 9.00 9.00 0.00 0.00 0.00 -
NAPS 2.6101 2.0006 2.2393 1.9999 2.0715 1.9276 1.7543 6.84%
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 2.73 3.31 3.24 3.61 4.27 5.14 3.58 -4.41%
P/EPS 40.66 58.03 31.38 50.73 151.69 53.92 -71.59 -
EY 2.46 1.72 3.19 1.97 0.66 1.85 -1.40 -
DY 4.65 3.93 4.00 3.49 0.00 0.00 0.00 -
P/NAPS 0.82 1.15 1.00 1.29 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 2.64 3.02 3.22 3.77 4.12 4.83 3.49 -4.54%
P/EPS 39.34 52.96 31.24 53.09 146.63 50.69 -69.75 -
EY 2.54 1.89 3.20 1.88 0.68 1.97 -1.43 -
DY 4.81 4.31 4.02 3.33 0.00 0.00 0.00 -
P/NAPS 0.80 1.05 1.00 1.35 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