[AJI] QoQ 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- -30.59%
YoY- -12.98%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
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 38,723 40,416 38,517 37,719 36,084 38,689 36,922 3.22%
PBT 2,973 4,576 963 3,105 4,158 6,669 4,577 -24.97%
Tax -253 -389 120 -604 -555 -1,730 -1,057 -61.41%
NP 2,720 4,187 1,083 2,501 3,603 4,939 3,520 -15.77%
-
NP to SH 2,720 4,187 1,083 2,501 3,603 4,939 3,520 -15.77%
-
Tax Rate 8.51% 8.50% -12.46% 19.45% 13.35% 25.94% 23.09% -
Total Cost 36,003 36,229 37,434 35,218 32,481 33,750 33,402 5.12%
-
Net Worth 125,959 130,046 125,944 124,745 122,396 121,955 117,198 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 5,476 - - - 4,458 - - -
Div Payout % 201.34% - - - 123.73% - - -
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 125,959 130,046 125,944 124,745 122,396 121,955 117,198 4.91%
NOSH 60,850 60,769 60,842 60,851 40,528 40,516 40,552 31.03%
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 7.02% 10.36% 2.81% 6.63% 9.99% 12.77% 9.53% -
ROE 2.16% 3.22% 0.86% 2.00% 2.94% 4.05% 3.00% -
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 63.64 66.51 63.31 61.99 89.03 95.49 91.05 -21.22%
EPS 4.47 6.89 1.78 4.11 8.89 12.19 8.68 -35.72%
DPS 9.00 0.00 0.00 0.00 11.00 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 63.69 66.47 63.35 62.04 59.35 63.63 60.73 3.22%
EPS 4.47 6.89 1.78 4.11 5.93 8.12 5.79 -15.83%
DPS 9.01 0.00 0.00 0.00 7.33 0.00 0.00 -
NAPS 2.0717 2.139 2.0715 2.0518 2.0131 2.0059 1.9276 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 4.21 4.04 4.27 4.21 4.94 4.71 5.14 -12.44%
P/EPS 59.96 39.04 151.69 63.50 49.49 36.92 53.92 7.32%
EY 1.67 2.56 0.66 1.57 2.02 2.71 1.85 -6.59%
DY 3.36 0.00 0.00 0.00 2.50 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 4.18 4.21 4.12 4.19 4.83 4.82 4.83 -9.17%
P/EPS 59.51 40.64 146.63 63.26 48.37 37.74 50.69 11.27%
EY 1.68 2.46 0.68 1.58 2.07 2.65 1.97 -10.06%
DY 3.38 0.00 0.00 0.00 2.56 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