[AJI] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 30.37%
YoY- -18.46%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 82,739 41,086 164,126 120,632 79,139 40,416 151,009 -32.96%
PBT 7,078 1,556 14,146 9,937 7,549 4,576 14,894 -39.01%
Tax -440 -132 -2,087 -932 -642 -389 -2,768 -70.55%
NP 6,638 1,424 12,059 9,005 6,907 4,187 12,126 -33.00%
-
NP to SH 6,638 1,424 12,059 9,005 6,907 4,187 12,126 -33.00%
-
Tax Rate 6.22% 8.48% 14.75% 9.38% 8.50% 8.50% 18.58% -
Total Cost 76,101 39,662 152,067 111,627 72,232 36,229 138,883 -32.96%
-
Net Worth 134,340 133,880 128,906 121,615 125,858 130,046 125,881 4.41%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,470 - 5,472 5,472 5,472 - 5,473 -0.03%
Div Payout % 82.42% - 45.38% 60.77% 79.23% - 45.14% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 134,340 133,880 128,906 121,615 125,858 130,046 125,881 4.41%
NOSH 60,787 60,854 60,804 60,807 60,801 60,769 60,812 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.02% 3.47% 7.35% 7.46% 8.73% 10.36% 8.03% -
ROE 4.94% 1.06% 9.35% 7.40% 5.49% 3.22% 9.63% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 136.11 67.51 269.92 198.38 130.16 66.51 248.32 -32.95%
EPS 10.92 2.34 19.83 14.81 11.36 6.89 19.94 -32.98%
DPS 9.00 0.00 9.00 9.00 9.00 0.00 9.00 0.00%
NAPS 2.21 2.20 2.12 2.00 2.07 2.14 2.07 4.44%
Adjusted Per Share Value based on latest NOSH - 60,824
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 136.09 67.58 269.95 198.41 130.16 66.47 248.37 -32.96%
EPS 10.92 2.34 19.83 14.81 11.36 6.89 19.94 -32.98%
DPS 9.00 0.00 9.00 9.00 9.00 0.00 9.00 0.00%
NAPS 2.2096 2.202 2.1202 2.0003 2.0701 2.139 2.0705 4.41%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.58 2.60 2.58 2.50 2.68 2.69 2.70 -
P/RPS 1.90 3.85 0.96 1.26 2.06 4.04 1.09 44.69%
P/EPS 23.63 111.11 13.01 16.88 23.59 39.04 13.54 44.80%
EY 4.23 0.90 7.69 5.92 4.24 2.56 7.39 -30.99%
DY 3.49 0.00 3.49 3.60 3.36 0.00 3.33 3.16%
P/NAPS 1.17 1.18 1.22 1.25 1.29 1.26 1.30 -6.76%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 25/08/04 26/05/04 17/02/04 18/11/03 28/08/03 28/05/03 -
Price 2.59 2.66 2.70 2.60 2.66 2.80 2.61 -
P/RPS 1.90 3.94 1.00 1.31 2.04 4.21 1.05 48.33%
P/EPS 23.72 113.68 13.61 17.56 23.42 40.64 13.09 48.47%
EY 4.22 0.88 7.35 5.70 4.27 2.46 7.64 -32.60%
DY 3.47 0.00 3.33 3.46 3.38 0.00 3.45 0.38%
P/NAPS 1.17 1.21 1.27 1.30 1.29 1.31 1.26 -4.80%

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