[AJI] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
01-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -13.53%
YoY- 115.93%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 161,664 151,009 149,989 149,546 154,756 142,648 140,968 9.58%
PBT 18,304 14,894 18,576 21,654 26,676 13,627 12,066 32.12%
Tax -1,556 -2,768 -3,852 -4,570 -6,920 -3,277 -2,960 -34.94%
NP 16,748 12,126 14,724 17,084 19,756 10,350 9,106 50.28%
-
NP to SH 16,748 12,126 14,724 17,084 19,756 10,350 9,106 50.28%
-
Tax Rate 8.50% 18.58% 20.74% 21.10% 25.94% 24.05% 24.53% -
Total Cost 144,916 138,883 135,265 132,462 135,000 132,298 131,861 6.51%
-
Net Worth 130,046 125,881 124,659 122,433 121,955 117,116 113,495 9.52%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 5,473 8,918 8,919 - - - -
Div Payout % - 45.14% 60.57% 52.21% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 130,046 125,881 124,659 122,433 121,955 117,116 113,495 9.52%
NOSH 60,769 60,812 60,809 40,541 40,516 40,524 40,534 31.08%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.36% 8.03% 9.82% 11.42% 12.77% 7.26% 6.46% -
ROE 12.88% 9.63% 11.81% 13.95% 16.20% 8.84% 8.02% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 266.03 248.32 246.65 368.88 381.95 352.00 347.78 -16.40%
EPS 27.56 19.94 24.21 42.14 48.76 25.54 22.47 14.62%
DPS 0.00 9.00 14.67 22.00 0.00 0.00 0.00 -
NAPS 2.14 2.07 2.05 3.02 3.01 2.89 2.80 -16.44%
Adjusted Per Share Value based on latest NOSH - 40,528
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 265.90 248.37 246.70 245.97 254.54 234.62 231.86 9.58%
EPS 27.55 19.94 24.22 28.10 32.49 17.02 14.98 50.27%
DPS 0.00 9.00 14.67 14.67 0.00 0.00 0.00 -
NAPS 2.139 2.0705 2.0504 2.0138 2.0059 1.9263 1.8667 9.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.69 2.70 2.61 4.40 4.50 4.68 3.90 -
P/RPS 1.01 1.09 1.06 1.19 1.18 1.33 1.12 -6.67%
P/EPS 9.76 13.54 10.78 10.44 9.23 18.32 17.36 -31.95%
EY 10.25 7.39 9.28 9.58 10.84 5.46 5.76 47.00%
DY 0.00 3.33 5.62 5.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.30 1.27 1.46 1.50 1.62 1.39 -6.35%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 21/02/03 01/11/02 27/08/02 22/05/02 18/02/02 -
Price 2.80 2.61 2.60 4.30 4.60 4.40 3.60 -
P/RPS 1.05 1.05 1.05 1.17 1.20 1.25 1.04 0.64%
P/EPS 10.16 13.09 10.74 10.20 9.43 17.23 16.02 -26.24%
EY 9.84 7.64 9.31 9.80 10.60 5.80 6.24 35.59%
DY 0.00 3.45 5.64 5.12 0.00 0.00 0.00 -
P/NAPS 1.31 1.26 1.27 1.42 1.53 1.52 1.29 1.03%

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