[AJI] QoQ Quarter Result on 30-Sep-2003 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -35.04%
YoY- -24.51%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 41,086 43,494 41,493 38,723 40,416 38,517 37,719 5.87%
PBT 1,556 4,247 2,905 2,973 4,576 963 3,105 -36.93%
Tax -132 -1,155 -290 -253 -389 120 -604 -63.75%
NP 1,424 3,092 2,615 2,720 4,187 1,083 2,501 -31.32%
-
NP to SH 1,424 3,092 2,615 2,720 4,187 1,083 2,501 -31.32%
-
Tax Rate 8.48% 27.20% 9.98% 8.51% 8.50% -12.46% 19.45% -
Total Cost 39,662 40,402 38,878 36,003 36,229 37,434 35,218 8.25%
-
Net Worth 133,880 121,591 121,649 125,959 130,046 125,944 124,745 4.82%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 5,471 - 5,476 - - - -
Div Payout % - 176.96% - 201.34% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 133,880 121,591 121,649 125,959 130,046 125,944 124,745 4.82%
NOSH 60,854 60,795 60,824 60,850 60,769 60,842 60,851 0.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.47% 7.11% 6.30% 7.02% 10.36% 2.81% 6.63% -
ROE 1.06% 2.54% 2.15% 2.16% 3.22% 0.86% 2.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 67.51 71.54 68.22 63.64 66.51 63.31 61.99 5.85%
EPS 2.34 5.09 4.30 4.47 6.89 1.78 4.11 -31.33%
DPS 0.00 9.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 2.20 2.00 2.00 2.07 2.14 2.07 2.05 4.82%
Adjusted Per Share Value based on latest NOSH - 60,850
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 67.58 71.54 68.25 63.69 66.47 63.35 62.04 5.87%
EPS 2.34 5.09 4.30 4.47 6.89 1.78 4.11 -31.33%
DPS 0.00 9.00 0.00 9.01 0.00 0.00 0.00 -
NAPS 2.202 1.9999 2.0008 2.0717 2.139 2.0715 2.0518 4.82%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.60 2.58 2.50 2.68 2.69 2.70 2.61 -
P/RPS 3.85 3.61 3.66 4.21 4.04 4.27 4.21 -5.79%
P/EPS 111.11 50.73 58.15 59.96 39.04 151.69 63.50 45.25%
EY 0.90 1.97 1.72 1.67 2.56 0.66 1.57 -31.01%
DY 0.00 3.49 0.00 3.36 0.00 0.00 0.00 -
P/NAPS 1.18 1.29 1.25 1.29 1.26 1.30 1.27 -4.78%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 17/02/04 18/11/03 28/08/03 28/05/03 21/02/03 -
Price 2.66 2.70 2.60 2.66 2.80 2.61 2.60 -
P/RPS 3.94 3.77 3.81 4.18 4.21 4.12 4.19 -4.02%
P/EPS 113.68 53.09 60.48 59.51 40.64 146.63 63.26 47.86%
EY 0.88 1.88 1.65 1.68 2.46 0.68 1.58 -32.33%
DY 0.00 3.33 0.00 3.38 0.00 0.00 0.00 -
P/NAPS 1.21 1.35 1.30 1.29 1.31 1.26 1.27 -3.17%

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