[AJI] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -13.81%
YoY- 61.68%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 158,278 161,664 151,009 149,989 149,546 154,756 142,648 7.17%
PBT 15,098 18,304 14,894 18,576 21,654 26,676 13,627 7.06%
Tax -1,284 -1,556 -2,768 -3,852 -4,570 -6,920 -3,277 -46.42%
NP 13,814 16,748 12,126 14,724 17,084 19,756 10,350 21.20%
-
NP to SH 13,814 16,748 12,126 14,724 17,084 19,756 10,350 21.20%
-
Tax Rate 8.50% 8.50% 18.58% 20.74% 21.10% 25.94% 24.05% -
Total Cost 144,464 144,916 138,883 135,265 132,462 135,000 132,298 6.03%
-
Net Worth 125,858 130,046 125,881 124,659 122,433 121,955 117,116 4.91%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 10,944 - 5,473 8,918 8,919 - - -
Div Payout % 79.23% - 45.14% 60.57% 52.21% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 125,858 130,046 125,881 124,659 122,433 121,955 117,116 4.91%
NOSH 60,801 60,769 60,812 60,809 40,541 40,516 40,524 31.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.73% 10.36% 8.03% 9.82% 11.42% 12.77% 7.26% -
ROE 10.98% 12.88% 9.63% 11.81% 13.95% 16.20% 8.84% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 260.32 266.03 248.32 246.65 368.88 381.95 352.00 -18.20%
EPS 22.72 27.56 19.94 24.21 42.14 48.76 25.54 -7.49%
DPS 18.00 0.00 9.00 14.67 22.00 0.00 0.00 -
NAPS 2.07 2.14 2.07 2.05 3.02 3.01 2.89 -19.93%
Adjusted Per Share Value based on latest NOSH - 60,851
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 260.33 265.90 248.37 246.70 245.97 254.54 234.62 7.17%
EPS 22.72 27.55 19.94 24.22 28.10 32.49 17.02 21.21%
DPS 18.00 0.00 9.00 14.67 14.67 0.00 0.00 -
NAPS 2.0701 2.139 2.0705 2.0504 2.0138 2.0059 1.9263 4.91%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.68 2.69 2.70 2.61 4.40 4.50 4.68 -
P/RPS 1.03 1.01 1.09 1.06 1.19 1.18 1.33 -15.65%
P/EPS 11.80 9.76 13.54 10.78 10.44 9.23 18.32 -25.39%
EY 8.48 10.25 7.39 9.28 9.58 10.84 5.46 34.07%
DY 6.72 0.00 3.33 5.62 5.00 0.00 0.00 -
P/NAPS 1.29 1.26 1.30 1.27 1.46 1.50 1.62 -14.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 28/08/03 28/05/03 21/02/03 01/11/02 27/08/02 22/05/02 -
Price 2.66 2.80 2.61 2.60 4.30 4.60 4.40 -
P/RPS 1.02 1.05 1.05 1.05 1.17 1.20 1.25 -12.66%
P/EPS 11.71 10.16 13.09 10.74 10.20 9.43 17.23 -22.68%
EY 8.54 9.84 7.64 9.31 9.80 10.60 5.80 29.39%
DY 6.77 0.00 3.45 5.64 5.12 0.00 0.00 -
P/NAPS 1.29 1.31 1.26 1.27 1.42 1.53 1.52 -10.35%

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