[AJI] QoQ Annualized Quarter Result on 30-Jun-2002 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 90.88%
YoY- 23.41%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 151,009 149,989 149,546 154,756 142,648 140,968 139,812 5.27%
PBT 14,894 18,576 21,654 26,676 13,627 12,066 10,296 27.93%
Tax -2,768 -3,852 -4,570 -6,920 -3,277 -2,960 -2,384 10.47%
NP 12,126 14,724 17,084 19,756 10,350 9,106 7,912 32.96%
-
NP to SH 12,126 14,724 17,084 19,756 10,350 9,106 7,912 32.96%
-
Tax Rate 18.58% 20.74% 21.10% 25.94% 24.05% 24.53% 23.15% -
Total Cost 138,883 135,265 132,462 135,000 132,298 131,861 131,900 3.50%
-
Net Worth 125,881 124,659 122,433 121,955 117,116 113,495 110,654 8.98%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 5,473 8,918 8,919 - - - - -
Div Payout % 45.14% 60.57% 52.21% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 125,881 124,659 122,433 121,955 117,116 113,495 110,654 8.98%
NOSH 60,812 60,809 40,541 40,516 40,524 40,534 40,532 31.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 8.03% 9.82% 11.42% 12.77% 7.26% 6.46% 5.66% -
ROE 9.63% 11.81% 13.95% 16.20% 8.84% 8.02% 7.15% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 248.32 246.65 368.88 381.95 352.00 347.78 344.94 -19.69%
EPS 19.94 24.21 42.14 48.76 25.54 22.47 19.52 1.43%
DPS 9.00 14.67 22.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.05 3.02 3.01 2.89 2.80 2.73 -16.86%
Adjusted Per Share Value based on latest NOSH - 40,516
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 248.37 246.70 245.97 254.54 234.62 231.86 229.96 5.27%
EPS 19.94 24.22 28.10 32.49 17.02 14.98 13.01 32.96%
DPS 9.00 14.67 14.67 0.00 0.00 0.00 0.00 -
NAPS 2.0705 2.0504 2.0138 2.0059 1.9263 1.8667 1.82 8.98%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.70 2.61 4.40 4.50 4.68 3.90 3.20 -
P/RPS 1.09 1.06 1.19 1.18 1.33 1.12 0.93 11.17%
P/EPS 13.54 10.78 10.44 9.23 18.32 17.36 16.39 -11.96%
EY 7.39 9.28 9.58 10.84 5.46 5.76 6.10 13.65%
DY 3.33 5.62 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.27 1.46 1.50 1.62 1.39 1.17 7.28%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 21/02/03 01/11/02 27/08/02 22/05/02 18/02/02 29/10/01 -
Price 2.61 2.60 4.30 4.60 4.40 3.60 3.12 -
P/RPS 1.05 1.05 1.17 1.20 1.25 1.04 0.90 10.83%
P/EPS 13.09 10.74 10.20 9.43 17.23 16.02 15.98 -12.46%
EY 7.64 9.31 9.80 10.60 5.80 6.24 6.26 14.21%
DY 3.45 5.64 5.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.27 1.42 1.53 1.52 1.29 1.14 6.90%

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