[AJI] QoQ Cumulative 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- -52.28%
YoY- 23.41%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 151,009 112,492 74,773 38,689 142,648 105,726 69,906 67.18%
PBT 14,894 13,932 10,827 6,669 13,627 9,050 5,148 103.17%
Tax -2,768 -2,889 -2,285 -1,730 -3,277 -2,220 -1,192 75.44%
NP 12,126 11,043 8,542 4,939 10,350 6,830 3,956 111.15%
-
NP to SH 12,126 11,043 8,542 4,939 10,350 6,830 3,956 111.15%
-
Tax Rate 18.58% 20.74% 21.10% 25.94% 24.05% 24.53% 23.15% -
Total Cost 138,883 101,449 66,231 33,750 132,298 98,896 65,950 64.36%
-
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 6,689 4,459 - - - - -
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% 8.86% 6.98% 4.05% 8.84% 6.02% 3.58% -
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 248.32 184.99 184.44 95.49 352.00 260.83 172.47 27.53%
EPS 19.94 18.16 21.07 12.19 25.54 16.85 9.76 61.07%
DPS 9.00 11.00 11.00 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 248.37 185.02 122.98 63.63 234.62 173.89 114.98 67.18%
EPS 19.94 18.16 14.05 8.12 17.02 11.23 6.51 111.05%
DPS 9.00 11.00 7.33 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 1.41 2.39 4.71 1.33 1.50 1.86 -29.99%
P/EPS 13.54 14.37 20.88 36.92 18.32 23.15 32.79 -44.57%
EY 7.39 6.96 4.79 2.71 5.46 4.32 3.05 80.49%
DY 3.33 4.21 2.50 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 1.41 2.33 4.82 1.25 1.38 1.81 -30.46%
P/EPS 13.09 14.32 20.41 37.74 17.23 21.36 31.97 -44.89%
EY 7.64 6.98 4.90 2.65 5.80 4.68 3.13 81.38%
DY 3.45 4.23 2.56 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