[AJI] QoQ 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- 40.31%
YoY- 23.41%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 38,517 37,719 36,084 38,689 36,922 35,820 36,003 4.60%
PBT 963 3,105 4,158 6,669 4,577 3,902 2,381 -45.33%
Tax 120 -604 -555 -1,730 -1,057 -1,028 -252 -
NP 1,083 2,501 3,603 4,939 3,520 2,874 2,129 -36.30%
-
NP to SH 1,083 2,501 3,603 4,939 3,520 2,874 2,129 -36.30%
-
Tax Rate -12.46% 19.45% 13.35% 25.94% 23.09% 26.35% 10.58% -
Total Cost 37,434 35,218 32,481 33,750 33,402 32,946 33,874 6.89%
-
Net Worth 125,944 124,745 122,396 121,955 117,198 113,500 110,707 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 - - 4,458 - - - - -
Div Payout % - - 123.73% - - - - -
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 125,944 124,745 122,396 121,955 117,198 113,500 110,707 8.98%
NOSH 60,842 60,851 40,528 40,516 40,552 40,535 40,552 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 2.81% 6.63% 9.99% 12.77% 9.53% 8.02% 5.91% -
ROE 0.86% 2.00% 2.94% 4.05% 3.00% 2.53% 1.92% -
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 63.31 61.99 89.03 95.49 91.05 88.37 88.78 -20.19%
EPS 1.78 4.11 8.89 12.19 8.68 7.09 5.25 -51.40%
DPS 0.00 0.00 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 63.35 62.04 59.35 63.63 60.73 58.92 59.22 4.60%
EPS 1.78 4.11 5.93 8.12 5.79 4.73 3.50 -36.31%
DPS 0.00 0.00 7.33 0.00 0.00 0.00 0.00 -
NAPS 2.0715 2.0518 2.0131 2.0059 1.9276 1.8668 1.8209 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 4.27 4.21 4.94 4.71 5.14 4.41 3.60 12.06%
P/EPS 151.69 63.50 49.49 36.92 53.92 55.01 60.95 83.75%
EY 0.66 1.57 2.02 2.71 1.85 1.82 1.64 -45.52%
DY 0.00 0.00 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 4.12 4.19 4.83 4.82 4.83 4.07 3.51 11.28%
P/EPS 146.63 63.26 48.37 37.74 50.69 50.78 59.43 82.69%
EY 0.68 1.58 2.07 2.65 1.97 1.97 1.68 -45.31%
DY 0.00 0.00 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