[AJI] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -6.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Revenue 175,131 167,261 164,796 152,736 137,103 147,434 105,173 8.86%
PBT 10,545 12,419 11,681 12,802 13,110 17,529 8,524 3.60%
Tax -1,115 -46 -1,830 -1,428 -4,569 -4,067 -844 4.74%
NP 9,430 12,373 9,851 11,374 8,541 13,462 7,680 3.47%
-
NP to SH 9,430 12,373 9,851 11,374 6,785 13,462 7,680 3.47%
-
Tax Rate 10.57% 0.37% 15.67% 11.15% 34.85% 23.20% 9.90% -
Total Cost 165,701 154,888 154,945 141,362 128,562 133,972 97,493 9.23%
-
Net Worth 152,675 137,456 133,880 130,046 108,566 121,955 106,233 6.22%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Div 5,473 5,470 10,948 4,458 - - - -
Div Payout % 58.05% 44.21% 111.14% 39.20% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Net Worth 152,675 137,456 133,880 130,046 108,566 121,955 106,233 6.22%
NOSH 60,826 60,821 60,854 60,769 40,509 40,516 40,547 6.98%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
NP Margin 5.38% 7.40% 5.98% 7.45% 6.23% 9.13% 7.30% -
ROE 6.18% 9.00% 7.36% 8.75% 6.25% 11.04% 7.23% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 287.92 275.00 270.80 251.34 338.44 363.88 259.38 1.75%
EPS 15.50 20.34 16.19 18.72 16.75 33.23 18.94 -3.28%
DPS 9.00 9.00 18.00 7.34 0.00 0.00 0.00 -
NAPS 2.51 2.26 2.20 2.14 2.68 3.01 2.62 -0.71%
Adjusted Per Share Value based on latest NOSH - 60,769
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
RPS 288.05 275.10 271.05 251.21 225.50 242.49 172.98 8.86%
EPS 15.51 20.35 16.20 18.71 11.16 22.14 12.63 3.48%
DPS 9.00 9.00 18.01 7.33 0.00 0.00 0.00 -
NAPS 2.5112 2.2608 2.202 2.139 1.7857 2.0059 1.7473 6.22%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 29/06/01 28/06/02 30/06/00 -
Price 2.10 2.26 2.60 2.69 2.92 4.50 3.58 -
P/RPS 0.73 0.82 0.96 1.07 0.86 1.24 1.38 -10.06%
P/EPS 13.55 11.11 16.06 14.37 17.43 13.54 18.90 -5.39%
EY 7.38 9.00 6.23 6.96 5.74 7.38 5.29 5.70%
DY 4.29 3.98 6.92 2.73 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 1.18 1.26 1.09 1.50 1.37 -7.82%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/02 30/06/00 CAGR
Date 22/08/06 16/08/05 25/08/04 28/08/03 22/08/01 27/08/02 22/08/00 -
Price 2.09 2.31 2.66 2.80 3.30 4.60 3.70 -
P/RPS 0.73 0.84 0.98 1.11 0.98 1.26 1.43 -10.59%
P/EPS 13.48 11.36 16.43 14.96 19.70 13.84 19.53 -5.98%
EY 7.42 8.81 6.09 6.68 5.08 7.22 5.12 6.37%
DY 4.31 3.90 6.77 2.62 0.00 0.00 0.00 -
P/NAPS 0.83 1.02 1.21 1.31 1.23 1.53 1.41 -8.44%

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