[AJI] YoY Cumulative 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- 64.96%
YoY- -19.14%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 94,633 84,209 82,739 79,139 74,773 69,906 70,394 5.05%
PBT 9,005 1,711 7,078 7,549 10,827 5,148 8,533 0.90%
Tax -915 -114 -440 -642 -2,285 -1,192 -1,029 -1.93%
NP 8,090 1,597 6,638 6,907 8,542 3,956 7,504 1.26%
-
NP to SH 8,090 1,597 6,638 6,907 8,542 3,956 7,504 1.26%
-
Tax Rate 10.16% 6.66% 6.22% 8.50% 21.10% 23.15% 12.06% -
Total Cost 86,543 82,612 76,101 72,232 66,231 65,950 62,890 5.46%
-
Net Worth 151,953 121,428 134,340 125,858 122,433 110,654 109,844 5.55%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 5,470 5,472 4,459 - - -
Div Payout % - - 82.42% 79.23% 52.21% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 151,953 121,428 134,340 125,858 122,433 110,654 109,844 5.55%
NOSH 60,781 60,714 60,787 60,801 40,541 40,532 40,532 6.98%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.55% 1.90% 8.02% 8.73% 11.42% 5.66% 10.66% -
ROE 5.32% 1.32% 4.94% 5.49% 6.98% 3.58% 6.83% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 155.69 138.70 136.11 130.16 184.44 172.47 173.67 -1.80%
EPS 13.31 2.63 10.92 11.36 21.07 9.76 18.51 -5.34%
DPS 0.00 0.00 9.00 9.00 11.00 0.00 0.00 -
NAPS 2.50 2.00 2.21 2.07 3.02 2.73 2.71 -1.33%
Adjusted Per Share Value based on latest NOSH - 60,850
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 155.65 138.50 136.09 130.16 122.98 114.98 115.78 5.05%
EPS 13.31 2.63 10.92 11.36 14.05 6.51 12.34 1.26%
DPS 0.00 0.00 9.00 9.00 7.33 0.00 0.00 -
NAPS 2.4993 1.9972 2.2096 2.0701 2.0138 1.82 1.8067 5.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 2.09 2.29 2.58 2.68 4.40 3.20 3.14 -
P/RPS 1.34 1.65 1.90 2.06 2.39 1.86 1.81 -4.88%
P/EPS 15.70 87.06 23.63 23.59 20.88 32.79 16.96 -1.27%
EY 6.37 1.15 4.23 4.24 4.79 3.05 5.90 1.28%
DY 0.00 0.00 3.49 3.36 2.50 0.00 0.00 -
P/NAPS 0.84 1.15 1.17 1.29 1.46 1.17 1.16 -5.23%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 20/11/06 16/11/05 22/11/04 18/11/03 01/11/02 29/10/01 15/11/00 -
Price 2.00 2.15 2.59 2.66 4.30 3.12 4.08 -
P/RPS 1.28 1.55 1.90 2.04 2.33 1.81 2.35 -9.62%
P/EPS 15.03 81.74 23.72 23.42 20.41 31.97 22.04 -6.17%
EY 6.66 1.22 4.22 4.27 4.90 3.13 4.54 6.59%
DY 0.00 0.00 3.47 3.38 2.56 0.00 0.00 -
P/NAPS 0.80 1.08 1.17 1.29 1.42 1.14 1.51 -10.04%

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