[AJI] QoQ 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- -3.86%
YoY- 4.56%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 41,653 41,086 43,494 41,493 38,723 40,416 38,517 5.34%
PBT 5,522 1,556 4,247 2,905 2,973 4,576 963 219.34%
Tax -308 -132 -1,155 -290 -253 -389 120 -
NP 5,214 1,424 3,092 2,615 2,720 4,187 1,083 184.30%
-
NP to SH 5,214 1,424 3,092 2,615 2,720 4,187 1,083 184.30%
-
Tax Rate 5.58% 8.48% 27.20% 9.98% 8.51% 8.50% -12.46% -
Total Cost 36,439 39,662 40,402 38,878 36,003 36,229 37,434 -1.77%
-
Net Worth 134,300 133,880 121,591 121,649 125,959 130,046 125,944 4.36%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,469 - 5,471 - 5,476 - - -
Div Payout % 104.90% - 176.96% - 201.34% - - -
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 134,300 133,880 121,591 121,649 125,959 130,046 125,944 4.36%
NOSH 60,769 60,854 60,795 60,824 60,850 60,769 60,842 -0.07%
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 12.52% 3.47% 7.11% 6.30% 7.02% 10.36% 2.81% -
ROE 3.88% 1.06% 2.54% 2.15% 2.16% 3.22% 0.86% -
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 68.54 67.51 71.54 68.22 63.64 66.51 63.31 5.41%
EPS 8.58 2.34 5.09 4.30 4.47 6.89 1.78 184.53%
DPS 9.00 0.00 9.00 0.00 9.00 0.00 0.00 -
NAPS 2.21 2.20 2.00 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 68.51 67.58 71.54 68.25 63.69 66.47 63.35 5.34%
EPS 8.58 2.34 5.09 4.30 4.47 6.89 1.78 184.53%
DPS 9.00 0.00 9.00 0.00 9.01 0.00 0.00 -
NAPS 2.2089 2.202 1.9999 2.0008 2.0717 2.139 2.0715 4.36%
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 3.76 3.85 3.61 3.66 4.21 4.04 4.27 -8.10%
P/EPS 30.07 111.11 50.73 58.15 59.96 39.04 151.69 -65.90%
EY 3.33 0.90 1.97 1.72 1.67 2.56 0.66 193.30%
DY 3.49 0.00 3.49 0.00 3.36 0.00 0.00 -
P/NAPS 1.17 1.18 1.29 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 3.78 3.94 3.77 3.81 4.18 4.21 4.12 -5.56%
P/EPS 30.19 113.68 53.09 60.48 59.51 40.64 146.63 -65.03%
EY 3.31 0.88 1.88 1.65 1.68 2.46 0.68 186.39%
DY 3.47 0.00 3.33 0.00 3.38 0.00 0.00 -
P/NAPS 1.17 1.21 1.35 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