[AJI] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -6.2%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 164,126 159,149 155,375 152,736 151,009 149,414 147,515 7.36%
PBT 14,701 11,417 11,617 12,802 14,895 18,509 19,306 -16.59%
Tax -2,087 -812 -1,126 -1,428 -2,769 -3,946 -4,370 -38.87%
NP 12,614 10,605 10,491 11,374 12,126 14,563 14,936 -10.64%
-
NP to SH 12,614 10,605 10,491 11,374 12,126 14,563 14,936 -10.64%
-
Tax Rate 14.20% 7.11% 9.69% 11.15% 18.59% 21.32% 22.64% -
Total Cost 151,512 148,544 144,884 141,362 138,883 134,851 132,579 9.29%
-
Net Worth 121,591 121,649 125,959 130,046 125,944 124,745 122,396 -0.43%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 10,948 10,952 5,476 4,458 4,458 4,458 4,458 81.92%
Div Payout % 86.79% 103.28% 52.20% 39.20% 36.77% 30.61% 29.85% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 121,591 121,649 125,959 130,046 125,944 124,745 122,396 -0.43%
NOSH 60,795 60,824 60,850 60,769 60,842 60,851 40,528 31.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.69% 6.66% 6.75% 7.45% 8.03% 9.75% 10.13% -
ROE 10.37% 8.72% 8.33% 8.75% 9.63% 11.67% 12.20% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 269.96 261.65 255.34 251.34 248.20 245.54 363.98 -18.04%
EPS 20.75 17.44 17.24 18.72 19.93 23.93 36.85 -31.78%
DPS 18.00 18.00 9.00 7.34 7.33 7.33 11.00 38.82%
NAPS 2.00 2.00 2.07 2.14 2.07 2.05 3.02 -24.00%
Adjusted Per Share Value based on latest NOSH - 60,769
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 269.95 261.76 255.56 251.21 248.37 245.75 242.63 7.36%
EPS 20.75 17.44 17.26 18.71 19.94 23.95 24.57 -10.64%
DPS 18.01 18.01 9.01 7.33 7.33 7.33 7.33 81.98%
NAPS 1.9999 2.0008 2.0717 2.139 2.0715 2.0518 2.0131 -0.43%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.58 2.50 2.68 2.69 2.70 2.61 4.40 -
P/RPS 0.96 0.96 1.05 1.07 1.09 1.06 1.21 -14.28%
P/EPS 12.43 14.34 15.54 14.37 13.55 10.91 11.94 2.71%
EY 8.04 6.97 6.43 6.96 7.38 9.17 8.38 -2.72%
DY 6.98 7.20 3.36 2.73 2.71 2.81 2.50 98.15%
P/NAPS 1.29 1.25 1.29 1.26 1.30 1.27 1.46 -7.91%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 17/02/04 18/11/03 28/08/03 28/05/03 21/02/03 01/11/02 -
Price 2.70 2.60 2.66 2.80 2.61 2.60 4.30 -
P/RPS 1.00 0.99 1.04 1.11 1.05 1.06 1.18 -10.43%
P/EPS 13.01 14.91 15.43 14.96 13.10 10.86 11.67 7.50%
EY 7.68 6.71 6.48 6.68 7.64 9.20 8.57 -7.04%
DY 6.67 6.92 3.38 2.62 2.81 2.82 2.56 89.23%
P/NAPS 1.35 1.30 1.29 1.31 1.26 1.27 1.42 -3.31%

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