[AJI] QoQ 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 84,209 41,478 166,869 124,622 82,739 41,086 164,126 -35.88%
PBT 1,711 1,386 12,589 9,084 7,078 1,556 14,146 -75.51%
Tax -114 -108 -70 -923 -440 -132 -2,087 -85.57%
NP 1,597 1,278 12,519 8,161 6,638 1,424 12,059 -73.98%
-
NP to SH 1,597 1,278 12,519 8,161 6,638 1,424 12,059 -73.98%
-
Tax Rate 6.66% 7.79% 0.56% 10.16% 6.22% 8.48% 14.75% -
Total Cost 82,612 40,200 154,350 116,461 76,101 39,662 152,067 -33.39%
-
Net Worth 121,428 137,456 136,195 131,962 134,340 133,880 128,906 -3.90%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 5,472 5,473 5,470 - 5,472 -
Div Payout % - - 43.71% 67.06% 82.42% - 45.38% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 121,428 137,456 136,195 131,962 134,340 133,880 128,906 -3.90%
NOSH 60,714 60,821 60,801 60,812 60,787 60,854 60,804 -0.09%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.90% 3.08% 7.50% 6.55% 8.02% 3.47% 7.35% -
ROE 1.32% 0.93% 9.19% 6.18% 4.94% 1.06% 9.35% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 138.70 68.20 274.45 204.93 136.11 67.51 269.92 -35.81%
EPS 2.63 2.10 20.59 13.42 10.92 2.34 19.83 -73.96%
DPS 0.00 0.00 9.00 9.00 9.00 0.00 9.00 -
NAPS 2.00 2.26 2.24 2.17 2.21 2.20 2.12 -3.80%
Adjusted Per Share Value based on latest NOSH - 60,920
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 138.50 68.22 274.46 204.97 136.09 67.58 269.95 -35.88%
EPS 2.63 2.10 20.59 13.42 10.92 2.34 19.83 -73.96%
DPS 0.00 0.00 9.00 9.00 9.00 0.00 9.00 -
NAPS 1.9972 2.2608 2.2401 2.1705 2.2096 2.202 2.1202 -3.90%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.29 2.26 2.25 2.40 2.58 2.60 2.58 -
P/RPS 1.65 3.31 0.82 1.17 1.90 3.85 0.96 43.43%
P/EPS 87.06 107.56 10.93 17.88 23.63 111.11 13.01 254.69%
EY 1.15 0.93 9.15 5.59 4.23 0.90 7.69 -71.79%
DY 0.00 0.00 4.00 3.75 3.49 0.00 3.49 -
P/NAPS 1.15 1.00 1.00 1.11 1.17 1.18 1.22 -3.85%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 16/08/05 25/05/05 15/02/05 22/11/04 25/08/04 26/05/04 -
Price 2.15 2.31 2.24 2.28 2.59 2.66 2.70 -
P/RPS 1.55 3.39 0.82 1.11 1.90 3.94 1.00 33.89%
P/EPS 81.74 109.94 10.88 16.99 23.72 113.68 13.61 230.04%
EY 1.22 0.91 9.19 5.89 4.22 0.88 7.35 -69.76%
DY 0.00 0.00 4.02 3.95 3.47 0.00 3.33 -
P/NAPS 1.08 1.02 1.00 1.05 1.17 1.21 1.27 -10.23%

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