[AJI] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
22-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 13.65%
YoY- 15.51%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 149,989 149,546 154,756 142,648 140,968 139,812 135,612 6.92%
PBT 18,576 21,654 26,676 13,627 12,066 10,296 11,068 41.09%
Tax -3,852 -4,570 -6,920 -3,277 -2,960 -2,384 -3,760 1.62%
NP 14,724 17,084 19,756 10,350 9,106 7,912 7,308 59.31%
-
NP to SH 14,724 17,084 19,756 10,350 9,106 7,912 7,308 59.31%
-
Tax Rate 20.74% 21.10% 25.94% 24.05% 24.53% 23.15% 33.97% -
Total Cost 135,265 132,462 135,000 132,298 131,861 131,900 128,304 3.57%
-
Net Worth 124,659 122,433 121,955 117,116 113,495 110,654 108,566 9.62%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 8,918 8,919 - - - - - -
Div Payout % 60.57% 52.21% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 124,659 122,433 121,955 117,116 113,495 110,654 108,566 9.62%
NOSH 60,809 40,541 40,516 40,524 40,534 40,532 40,509 31.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.82% 11.42% 12.77% 7.26% 6.46% 5.66% 5.39% -
ROE 11.81% 13.95% 16.20% 8.84% 8.02% 7.15% 6.73% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 246.65 368.88 381.95 352.00 347.78 344.94 334.76 -18.37%
EPS 24.21 42.14 48.76 25.54 22.47 19.52 18.04 21.60%
DPS 14.67 22.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 3.02 3.01 2.89 2.80 2.73 2.68 -16.31%
Adjusted Per Share Value based on latest NOSH - 40,552
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 246.70 245.97 254.54 234.62 231.86 229.96 223.05 6.92%
EPS 24.22 28.10 32.49 17.02 14.98 13.01 12.02 59.32%
DPS 14.67 14.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0504 2.0138 2.0059 1.9263 1.8667 1.82 1.7857 9.62%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.61 4.40 4.50 4.68 3.90 3.20 2.92 -
P/RPS 1.06 1.19 1.18 1.33 1.12 0.93 0.87 14.03%
P/EPS 10.78 10.44 9.23 18.32 17.36 16.39 16.19 -23.69%
EY 9.28 9.58 10.84 5.46 5.76 6.10 6.18 31.03%
DY 5.62 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.46 1.50 1.62 1.39 1.17 1.09 10.69%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 01/11/02 27/08/02 22/05/02 18/02/02 29/10/01 22/08/01 -
Price 2.60 4.30 4.60 4.40 3.60 3.12 3.30 -
P/RPS 1.05 1.17 1.20 1.25 1.04 0.90 0.99 3.98%
P/EPS 10.74 10.20 9.43 17.23 16.02 15.98 18.29 -29.80%
EY 9.31 9.80 10.60 5.80 6.24 6.26 5.47 42.41%
DY 5.64 5.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.42 1.53 1.52 1.29 1.14 1.23 2.15%

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