[AJI] QoQ TTM 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- 30.07%
YoY- 75.29%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 151,009 149,414 147,515 147,434 142,648 140,816 138,133 6.12%
PBT 14,895 18,509 19,306 17,529 13,627 10,447 11,210 20.88%
Tax -2,769 -3,946 -4,370 -4,067 -3,277 -3,617 -4,042 -22.30%
NP 12,126 14,563 14,936 13,462 10,350 6,830 7,168 42.02%
-
NP to SH 12,126 14,563 14,936 13,462 10,350 5,074 5,412 71.31%
-
Tax Rate 18.59% 21.32% 22.64% 23.20% 24.05% 34.62% 36.06% -
Total Cost 138,883 134,851 132,579 133,972 132,298 133,986 130,965 3.99%
-
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 4,458 4,458 - - - - -
Div Payout % 36.77% 30.61% 29.85% - - - - -
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 8.03% 9.75% 10.13% 9.13% 7.26% 4.85% 5.19% -
ROE 9.63% 11.67% 12.20% 11.04% 8.83% 4.47% 4.89% -
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 248.20 245.54 363.98 363.88 351.76 347.39 340.63 -19.04%
EPS 19.93 23.93 36.85 33.23 25.52 12.52 13.35 30.65%
DPS 7.33 7.33 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 248.37 245.75 242.63 242.49 234.62 231.61 227.20 6.12%
EPS 19.94 23.95 24.57 22.14 17.02 8.35 8.90 71.30%
DPS 7.33 7.33 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 1.09 1.06 1.21 1.24 1.33 1.12 0.94 10.38%
P/EPS 13.55 10.91 11.94 13.54 18.34 31.16 23.98 -31.67%
EY 7.38 9.17 8.38 7.38 5.45 3.21 4.17 46.36%
DY 2.71 2.81 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 1.06 1.18 1.26 1.25 1.04 0.92 9.22%
P/EPS 13.10 10.86 11.67 13.84 17.24 28.76 23.38 -32.05%
EY 7.64 9.20 8.57 7.22 5.80 3.48 4.28 47.20%
DY 2.81 2.82 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