[AJI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 9.81%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 120,632 79,139 40,416 151,009 112,492 74,773 38,689 112.98%
PBT 9,937 7,549 4,576 14,894 13,932 10,827 6,669 30.36%
Tax -932 -642 -389 -2,768 -2,889 -2,285 -1,730 -33.71%
NP 9,005 6,907 4,187 12,126 11,043 8,542 4,939 49.08%
-
NP to SH 9,005 6,907 4,187 12,126 11,043 8,542 4,939 49.08%
-
Tax Rate 9.38% 8.50% 8.50% 18.58% 20.74% 21.10% 25.94% -
Total Cost 111,627 72,232 36,229 138,883 101,449 66,231 33,750 121.50%
-
Net Worth 121,615 125,858 130,046 125,881 124,659 122,433 121,955 -0.18%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,472 5,472 - 5,473 6,689 4,459 - -
Div Payout % 60.77% 79.23% - 45.14% 60.57% 52.21% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 121,615 125,858 130,046 125,881 124,659 122,433 121,955 -0.18%
NOSH 60,807 60,801 60,769 60,812 60,809 40,541 40,516 30.98%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 7.46% 8.73% 10.36% 8.03% 9.82% 11.42% 12.77% -
ROE 7.40% 5.49% 3.22% 9.63% 8.86% 6.98% 4.05% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 198.38 130.16 66.51 248.32 184.99 184.44 95.49 62.59%
EPS 14.81 11.36 6.89 19.94 18.16 21.07 12.19 13.81%
DPS 9.00 9.00 0.00 9.00 11.00 11.00 0.00 -
NAPS 2.00 2.07 2.14 2.07 2.05 3.02 3.01 -23.79%
Adjusted Per Share Value based on latest NOSH - 60,842
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 198.41 130.16 66.47 248.37 185.02 122.98 63.63 112.99%
EPS 14.81 11.36 6.89 19.94 18.16 14.05 8.12 49.11%
DPS 9.00 9.00 0.00 9.00 11.00 7.33 0.00 -
NAPS 2.0003 2.0701 2.139 2.0705 2.0504 2.0138 2.0059 -0.18%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.50 2.68 2.69 2.70 2.61 4.40 4.50 -
P/RPS 1.26 2.06 4.04 1.09 1.41 2.39 4.71 -58.38%
P/EPS 16.88 23.59 39.04 13.54 14.37 20.88 36.92 -40.56%
EY 5.92 4.24 2.56 7.39 6.96 4.79 2.71 68.11%
DY 3.60 3.36 0.00 3.33 4.21 2.50 0.00 -
P/NAPS 1.25 1.29 1.26 1.30 1.27 1.46 1.50 -11.41%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 18/11/03 28/08/03 28/05/03 21/02/03 01/11/02 27/08/02 -
Price 2.60 2.66 2.80 2.61 2.60 4.30 4.60 -
P/RPS 1.31 2.04 4.21 1.05 1.41 2.33 4.82 -57.94%
P/EPS 17.56 23.42 40.64 13.09 14.32 20.41 37.74 -39.87%
EY 5.70 4.27 2.46 7.64 6.98 4.90 2.65 66.39%
DY 3.46 3.38 0.00 3.45 4.23 2.56 0.00 -
P/NAPS 1.30 1.29 1.31 1.26 1.27 1.42 1.53 -10.26%

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