[AJI] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -53.95%
YoY- -65.99%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 42,247 41,883 41,653 41,086 43,494 41,493 38,723 5.97%
PBT 3,505 2,006 5,522 1,556 4,247 2,905 2,973 11.58%
Tax 853 -483 -308 -132 -1,155 -290 -253 -
NP 4,358 1,523 5,214 1,424 3,092 2,615 2,720 36.88%
-
NP to SH 4,358 1,523 5,214 1,424 3,092 2,615 2,720 36.88%
-
Tax Rate -24.34% 24.08% 5.58% 8.48% 27.20% 9.98% 8.51% -
Total Cost 37,889 40,360 36,439 39,662 40,402 38,878 36,003 3.45%
-
Net Worth 136,149 132,196 134,300 133,880 121,591 121,649 125,959 5.31%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 5,470 - 5,469 - 5,471 - 5,476 -0.07%
Div Payout % 125.52% - 104.90% - 176.96% - 201.34% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 136,149 132,196 134,300 133,880 121,591 121,649 125,959 5.31%
NOSH 60,781 60,920 60,769 60,854 60,795 60,824 60,850 -0.07%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 10.32% 3.64% 12.52% 3.47% 7.11% 6.30% 7.02% -
ROE 3.20% 1.15% 3.88% 1.06% 2.54% 2.15% 2.16% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 69.51 68.75 68.54 67.51 71.54 68.22 63.64 6.05%
EPS 7.17 2.50 8.58 2.34 5.09 4.30 4.47 36.98%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 9.00 0.00%
NAPS 2.24 2.17 2.21 2.20 2.00 2.00 2.07 5.39%
Adjusted Per Share Value based on latest NOSH - 60,854
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 69.49 68.89 68.51 67.58 71.54 68.25 63.69 5.97%
EPS 7.17 2.50 8.58 2.34 5.09 4.30 4.47 36.98%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 9.01 -0.07%
NAPS 2.2393 2.1743 2.2089 2.202 1.9999 2.0008 2.0717 5.31%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.25 2.40 2.58 2.60 2.58 2.50 2.68 -
P/RPS 3.24 3.49 3.76 3.85 3.61 3.66 4.21 -16.00%
P/EPS 31.38 96.00 30.07 111.11 50.73 58.15 59.96 -35.03%
EY 3.19 1.04 3.33 0.90 1.97 1.72 1.67 53.89%
DY 4.00 0.00 3.49 0.00 3.49 0.00 3.36 12.31%
P/NAPS 1.00 1.11 1.17 1.18 1.29 1.25 1.29 -15.60%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 15/02/05 22/11/04 25/08/04 26/05/04 17/02/04 18/11/03 -
Price 2.24 2.28 2.59 2.66 2.70 2.60 2.66 -
P/RPS 3.22 3.32 3.78 3.94 3.77 3.81 4.18 -15.95%
P/EPS 31.24 91.20 30.19 113.68 53.09 60.48 59.51 -34.89%
EY 3.20 1.10 3.31 0.88 1.88 1.65 1.68 53.59%
DY 4.02 0.00 3.47 0.00 3.33 0.00 3.38 12.24%
P/NAPS 1.00 1.05 1.17 1.21 1.35 1.30 1.29 -15.60%

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