[AJI] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 366.15%
YoY- -3.89%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 106,139 94,633 84,209 82,739 79,139 74,773 69,906 7.20%
PBT 14,762 9,005 1,711 7,078 7,549 10,827 5,148 19.18%
Tax -3,454 -915 -114 -440 -642 -2,285 -1,192 19.39%
NP 11,308 8,090 1,597 6,638 6,907 8,542 3,956 19.12%
-
NP to SH 11,308 8,090 1,597 6,638 6,907 8,542 3,956 19.12%
-
Tax Rate 23.40% 10.16% 6.66% 6.22% 8.50% 21.10% 23.15% -
Total Cost 94,831 86,543 82,612 76,101 72,232 66,231 65,950 6.23%
-
Net Worth 164,756 151,953 121,428 134,340 125,858 122,433 110,654 6.85%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 5,470 5,472 4,459 - -
Div Payout % - - - 82.42% 79.23% 52.21% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 164,756 151,953 121,428 134,340 125,858 122,433 110,654 6.85%
NOSH 60,795 60,781 60,714 60,787 60,801 40,541 40,532 6.98%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.65% 8.55% 1.90% 8.02% 8.73% 11.42% 5.66% -
ROE 6.86% 5.32% 1.32% 4.94% 5.49% 6.98% 3.58% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 174.58 155.69 138.70 136.11 130.16 184.44 172.47 0.20%
EPS 18.60 13.31 2.63 10.92 11.36 21.07 9.76 11.34%
DPS 0.00 0.00 0.00 9.00 9.00 11.00 0.00 -
NAPS 2.71 2.50 2.00 2.21 2.07 3.02 2.73 -0.12%
Adjusted Per Share Value based on latest NOSH - 60,769
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 174.57 155.65 138.50 136.09 130.16 122.98 114.98 7.20%
EPS 18.60 13.31 2.63 10.92 11.36 14.05 6.51 19.11%
DPS 0.00 0.00 0.00 9.00 9.00 7.33 0.00 -
NAPS 2.7099 2.4993 1.9972 2.2096 2.0701 2.0138 1.82 6.85%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.20 2.09 2.29 2.58 2.68 4.40 3.20 -
P/RPS 1.26 1.34 1.65 1.90 2.06 2.39 1.86 -6.28%
P/EPS 11.83 15.70 87.06 23.63 23.59 20.88 32.79 -15.61%
EY 8.45 6.37 1.15 4.23 4.24 4.79 3.05 18.50%
DY 0.00 0.00 0.00 3.49 3.36 2.50 0.00 -
P/NAPS 0.81 0.84 1.15 1.17 1.29 1.46 1.17 -5.94%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 15/11/07 20/11/06 16/11/05 22/11/04 18/11/03 01/11/02 29/10/01 -
Price 2.20 2.00 2.15 2.59 2.66 4.30 3.12 -
P/RPS 1.26 1.28 1.55 1.90 2.04 2.33 1.81 -5.85%
P/EPS 11.83 15.03 81.74 23.72 23.42 20.41 31.97 -15.26%
EY 8.45 6.66 1.22 4.22 4.27 4.90 3.13 17.99%
DY 0.00 0.00 0.00 3.47 3.38 2.56 0.00 -
P/NAPS 0.81 0.80 1.08 1.17 1.29 1.42 1.14 -5.53%

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