[AJI] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
29-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -20.24%
YoY- -32.44%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 147,434 142,648 140,816 138,133 137,103 138,621 103,531 26.65%
PBT 17,529 13,627 10,447 11,210 13,110 14,595 13,198 20.89%
Tax -4,067 -3,277 -3,617 -4,042 -4,569 -3,879 -2,482 39.11%
NP 13,462 10,350 6,830 7,168 8,541 10,716 10,716 16.47%
-
NP to SH 13,462 10,350 5,074 5,412 6,785 8,960 10,716 16.47%
-
Tax Rate 23.20% 24.05% 34.62% 36.06% 34.85% 26.58% 18.81% -
Total Cost 133,972 132,298 133,986 130,965 128,562 127,905 92,815 27.80%
-
Net Worth 121,955 117,198 113,500 110,707 108,566 106,657 113,149 5.13%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 121,955 117,198 113,500 110,707 108,566 106,657 113,149 5.13%
NOSH 40,516 40,552 40,535 40,552 40,509 40,554 40,555 -0.06%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 9.13% 7.26% 4.85% 5.19% 6.23% 7.73% 10.35% -
ROE 11.04% 8.83% 4.47% 4.89% 6.25% 8.40% 9.47% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 363.88 351.76 347.39 340.63 338.44 341.82 255.28 26.73%
EPS 33.23 25.52 12.52 13.35 16.75 22.09 26.42 16.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.89 2.80 2.73 2.68 2.63 2.79 5.20%
Adjusted Per Share Value based on latest NOSH - 40,552
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 242.49 234.62 231.61 227.20 225.50 228.00 170.28 26.65%
EPS 22.14 17.02 8.35 8.90 11.16 14.74 17.63 16.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0059 1.9276 1.8668 1.8209 1.7857 1.7543 1.8611 5.13%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 4.50 4.68 3.90 3.20 2.92 3.10 3.48 -
P/RPS 1.24 1.33 1.12 0.94 0.86 0.91 1.36 -5.98%
P/EPS 13.54 18.34 31.16 23.98 17.43 14.03 13.17 1.86%
EY 7.38 5.45 3.21 4.17 5.74 7.13 7.59 -1.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.62 1.39 1.17 1.09 1.18 1.25 12.96%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 22/05/02 18/02/02 29/10/01 22/08/01 23/05/01 20/02/01 -
Price 4.60 4.40 3.60 3.12 3.30 3.02 3.30 -
P/RPS 1.26 1.25 1.04 0.92 0.98 0.88 1.29 -1.56%
P/EPS 13.84 17.24 28.76 23.38 19.70 13.67 12.49 7.10%
EY 7.22 5.80 3.48 4.28 5.08 7.32 8.01 -6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.52 1.29 1.14 1.23 1.15 1.18 18.96%

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