[AJI] YoY TTM 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- -7.76%

YoY- -29.76%

Quarter Report

AJI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	181,017	168,339	167,726	155,375	147,515	138,133	105,323	9.44%
YoY %	7.53%	0.37%	7.95%	5.33%	6.79%	31.15%	-	-
Horiz. %	171.87%	159.83%	159.25%	147.52%	140.06%	131.15%	100.00%	-
PBT	14,871	7,222	14,230	11,617	19,306	11,210	9,870	7.06%
YoY %	105.91%	-49.25%	22.49%	-39.83%	72.22%	13.58%	-	-
Horiz. %	150.67%	73.17%	144.17%	117.70%	195.60%	113.58%	100.00%	-
Tax	-1,642	256	-1,885	-1,126	-4,370	-4,042	-1,859	-2.04%
YoY %	-741.41%	113.58%	-67.41%	74.23%	-8.11%	-117.43%	-	-
Horiz. %	88.33%	-13.77%	101.40%	60.57%	235.07%	217.43%	100.00%	-
NP	13,229	7,478	12,345	10,491	14,936	7,168	8,011	8.71%
YoY %	76.91%	-39.42%	17.67%	-29.76%	108.37%	-10.52%	-	-
Horiz. %	165.14%	93.35%	154.10%	130.96%	186.44%	89.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,229	7,478	12,345	10,491	14,936	5,412	8,011	8.71%
YoY %	76.91%	-39.42%	17.67%	-29.76%	175.98%	-32.44%	-	-
Horiz. %	165.14%	93.35%	154.10%	130.96%	186.44%	67.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.04%	-3.54%	13.25%	9.69%	22.64%	36.06%	18.83%	-
YoY %	411.86%	-126.72%	36.74%	-57.20%	-37.22%	91.50%	-	-
Horiz. %	58.63%	-18.80%	70.37%	51.46%	120.23%	191.50%	100.00%	-
Total Cost	167,788	160,861	155,381	144,884	132,579	130,965	97,312	9.50%
YoY %	4.31%	3.53%	7.25%	9.28%	1.23%	34.58%	-	-
Horiz. %	172.42%	165.30%	159.67%	148.89%	136.24%	134.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	152,067	120,677	134,300	125,959	122,396	110,707	109,842	5.56%
YoY %	26.01%	-10.14%	6.62%	2.91%	10.56%	0.79%	-	-
Horiz. %	138.44%	109.86%	122.27%	114.67%	111.43%	100.79%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	5,473	5,470	5,471	5,476	4,458	-	-	-
YoY %	0.05%	-0.02%	-0.09%	22.84%	0.00%	-	-	-
Horiz. %	122.77%	122.70%	122.72%	122.84%	100.00%	-	-	-
Div Payout %	41.38%	73.15%	44.32%	52.20%	29.85%	-	-	-
YoY %	-43.43%	65.05%	-15.10%	74.87%	0.00%	-	-	-
Horiz. %	138.63%	245.06%	148.48%	174.87%	100.00%	-	-	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	152,067	120,677	134,300	125,959	122,396	110,707	109,842	5.56%
YoY %	26.01%	-10.14%	6.62%	2.91%	10.56%	0.79%	-	-
Horiz. %	138.44%	109.86%	122.27%	114.67%	111.43%	100.79%	100.00%	-
NOSH	60,827	60,338	60,769	60,850	40,528	40,552	40,532	6.99%
YoY %	0.81%	-0.71%	-0.13%	50.14%	-0.06%	0.05%	-	-
Horiz. %	150.07%	148.87%	149.93%	150.13%	99.99%	100.05%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	7.31%	4.44%	7.36%	6.75%	10.13%	5.19%	7.61%	-
YoY %	64.64%	-39.67%	9.04%	-33.37%	95.18%	-31.80%	-	-
Horiz. %	96.06%	58.34%	96.71%	88.70%	133.11%	68.20%	100.00%	-
ROE	8.70%	6.20%	9.19%	8.33%	12.20%	4.89%	7.29%	-
YoY %	40.32%	-32.54%	10.32%	-31.72%	149.49%	-32.92%	-	-
Horiz. %	119.34%	85.05%	126.06%	114.27%	167.35%	67.08%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	297.59	278.99	276.00	255.34	363.98	340.63	259.85	2.28%
YoY %	6.67%	1.08%	8.09%	-29.85%	6.85%	31.09%	-	-
Horiz. %	114.52%	107.37%	106.22%	98.26%	140.07%	131.09%	100.00%	-
EPS	21.75	12.39	20.31	17.24	36.85	13.35	19.76	1.61%
YoY %	75.54%	-39.00%	17.81%	-53.22%	176.03%	-32.44%	-	-
Horiz. %	110.07%	62.70%	102.78%	87.25%	186.49%	67.56%	100.00%	-
DPS	9.00	9.00	9.00	9.00	11.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	-18.18%	0.00%	0.00%	-	-
Horiz. %	81.82%	81.82%	81.82%	81.82%	100.00%	-	-	-
NAPS	2.50	2.00	2.21	2.07	3.02	2.73	2.71	-1.33%
YoY %	25.00%	-9.50%	6.76%	-31.46%	10.62%	0.74%	-	-
Horiz. %	92.25%	73.80%	81.55%	76.38%	111.44%	100.74%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 60,850
RPS	297.73	276.88	275.87	255.56	242.63	227.20	173.23	9.44%
YoY %	7.53%	0.37%	7.95%	5.33%	6.79%	31.16%	-	-
Horiz. %	171.87%	159.83%	159.25%	147.53%	140.06%	131.16%	100.00%	-
EPS	21.76	12.30	20.30	17.26	24.57	8.90	13.18	8.71%
YoY %	76.91%	-39.41%	17.61%	-29.75%	176.07%	-32.47%	-	-
Horiz. %	165.10%	93.32%	154.02%	130.96%	186.42%	67.53%	100.00%	-
DPS	9.00	9.00	9.00	9.01	7.33	0.00	0.00	-
YoY %	0.00%	0.00%	-0.11%	22.92%	0.00%	0.00%	-	-
Horiz. %	122.78%	122.78%	122.78%	122.92%	100.00%	-	-	-
NAPS	2.5012	1.9849	2.2089	2.0717	2.0131	1.8209	1.8067	5.56%
YoY %	26.01%	-10.14%	6.62%	2.91%	10.56%	0.79%	-	-
Horiz. %	138.44%	109.86%	122.26%	114.67%	111.42%	100.79%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
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	0.70	0.82	0.93	1.05	1.21	0.94	1.21	-8.71%
YoY %	-14.63%	-11.83%	-11.43%	-13.22%	28.72%	-22.31%	-	-
Horiz. %	57.85%	67.77%	76.86%	86.78%	100.00%	77.69%	100.00%	-
P/EPS	9.61	18.48	12.70	15.54	11.94	23.98	15.89	-8.03%
YoY %	-48.00%	45.51%	-18.28%	30.15%	-50.21%	50.91%	-	-
Horiz. %	60.48%	116.30%	79.92%	97.80%	75.14%	150.91%	100.00%	-
EY	10.41	5.41	7.87	6.43	8.38	4.17	6.29	8.75%
YoY %	92.42%	-31.26%	22.40%	-23.27%	100.96%	-33.70%	-	-
Horiz. %	165.50%	86.01%	125.12%	102.23%	133.23%	66.30%	100.00%	-
DY	4.31	3.93	3.49	3.36	2.50	0.00	0.00	-
YoY %	9.67%	12.61%	3.87%	34.40%	0.00%	0.00%	-	-
Horiz. %	172.40%	157.20%	139.60%	134.40%	100.00%	-	-	-
P/NAPS	0.84	1.15	1.17	1.29	1.46	1.17	1.16	-5.23%
YoY %	-26.96%	-1.71%	-9.30%	-11.64%	24.79%	0.86%	-	-
Horiz. %	72.41%	99.14%	100.86%	111.21%	125.86%	100.86%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
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	0.67	0.77	0.94	1.04	1.18	0.92	1.57	-13.22%
YoY %	-12.99%	-18.09%	-9.62%	-11.86%	28.26%	-41.40%	-	-
Horiz. %	42.68%	49.04%	59.87%	66.24%	75.16%	58.60%	100.00%	-
P/EPS	9.20	17.35	12.75	15.43	11.67	23.38	20.64	-12.59%
YoY %	-46.97%	36.08%	-17.37%	32.22%	-50.09%	13.28%	-	-
Horiz. %	44.57%	84.06%	61.77%	74.76%	56.54%	113.28%	100.00%	-
EY	10.87	5.76	7.84	6.48	8.57	4.28	4.84	14.42%
YoY %	88.72%	-26.53%	20.99%	-24.39%	100.23%	-11.57%	-	-
Horiz. %	224.59%	119.01%	161.98%	133.88%	177.07%	88.43%	100.00%	-
DY	4.50	4.19	3.47	3.38	2.56	0.00	0.00	-
YoY %	7.40%	20.75%	2.66%	32.03%	0.00%	0.00%	-	-
Horiz. %	175.78%	163.67%	135.55%	132.03%	100.00%	-	-	-
P/NAPS	0.80	1.08	1.17	1.29	1.42	1.14	1.51	-10.04%
YoY %	-25.93%	-7.69%	-9.30%	-9.15%	24.56%	-24.50%	-	-
Horiz. %	52.98%	71.52%	77.48%	85.43%	94.04%	75.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos