[AJI] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 25.32%
YoY- 17.67%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 202,135 181,017 168,339 167,726 155,375 147,515 138,133 6.54%
PBT 22,494 14,871 7,222 14,230 11,617 19,306 11,210 12.30%
Tax -4,899 -1,642 256 -1,885 -1,126 -4,370 -4,042 3.25%
NP 17,595 13,229 7,478 12,345 10,491 14,936 7,168 16.13%
-
NP to SH 17,595 13,229 7,478 12,345 10,491 14,936 5,412 21.70%
-
Tax Rate 21.78% 11.04% -3.54% 13.25% 9.69% 22.64% 36.06% -
Total Cost 184,540 167,788 160,861 155,381 144,884 132,579 130,965 5.87%
-
Net Worth 164,746 152,067 120,677 134,300 125,959 122,396 110,707 6.84%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 6,080 5,473 5,470 5,471 5,476 4,458 - -
Div Payout % 34.56% 41.38% 73.15% 44.32% 52.20% 29.85% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 164,746 152,067 120,677 134,300 125,959 122,396 110,707 6.84%
NOSH 60,792 60,827 60,338 60,769 60,850 40,528 40,552 6.97%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.70% 7.31% 4.44% 7.36% 6.75% 10.13% 5.19% -
ROE 10.68% 8.70% 6.20% 9.19% 8.33% 12.20% 4.89% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 332.50 297.59 278.99 276.00 255.34 363.98 340.63 -0.40%
EPS 28.94 21.75 12.39 20.31 17.24 36.85 13.35 13.75%
DPS 10.00 9.00 9.00 9.00 9.00 11.00 0.00 -
NAPS 2.71 2.50 2.00 2.21 2.07 3.02 2.73 -0.12%
Adjusted Per Share Value based on latest NOSH - 60,769
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 332.46 297.73 276.88 275.87 255.56 242.63 227.20 6.54%
EPS 28.94 21.76 12.30 20.30 17.26 24.57 8.90 21.70%
DPS 10.00 9.00 9.00 9.00 9.01 7.33 0.00 -
NAPS 2.7097 2.5012 1.9849 2.2089 2.0717 2.0131 1.8209 6.84%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.20 2.09 2.29 2.58 2.68 4.40 3.20 -
P/RPS 0.66 0.70 0.82 0.93 1.05 1.21 0.94 -5.72%
P/EPS 7.60 9.61 18.48 12.70 15.54 11.94 23.98 -17.42%
EY 13.16 10.41 5.41 7.87 6.43 8.38 4.17 21.10%
DY 4.55 4.31 3.93 3.49 3.36 2.50 0.00 -
P/NAPS 0.81 0.84 1.15 1.17 1.29 1.46 1.17 -5.94%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 20/11/06 16/11/05 22/11/04 18/11/03 01/11/02 29/10/01 -
Price 2.20 2.00 2.15 2.59 2.66 4.30 3.12 -
P/RPS 0.66 0.67 0.77 0.94 1.04 1.18 0.92 -5.38%
P/EPS 7.60 9.20 17.35 12.75 15.43 11.67 23.38 -17.07%
EY 13.16 10.87 5.76 7.84 6.48 8.57 4.28 20.57%
DY 4.55 4.50 4.19 3.47 3.38 2.56 0.00 -
P/NAPS 0.81 0.80 1.08 1.17 1.29 1.42 1.14 -5.53%

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