[AJI] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
01-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 10.95%
YoY- 175.98%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 152,736 151,009 149,414 147,515 147,434 142,648 140,816 5.58%
PBT 12,802 14,895 18,509 19,306 17,529 13,627 10,447 14.55%
Tax -1,428 -2,769 -3,946 -4,370 -4,067 -3,277 -3,617 -46.27%
NP 11,374 12,126 14,563 14,936 13,462 10,350 6,830 40.62%
-
NP to SH 11,374 12,126 14,563 14,936 13,462 10,350 5,074 71.53%
-
Tax Rate 11.15% 18.59% 21.32% 22.64% 23.20% 24.05% 34.62% -
Total Cost 141,362 138,883 134,851 132,579 133,972 132,298 133,986 3.64%
-
Net Worth 130,046 125,944 124,745 122,396 121,955 117,198 113,500 9.52%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,458 4,458 4,458 4,458 - - - -
Div Payout % 39.20% 36.77% 30.61% 29.85% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 130,046 125,944 124,745 122,396 121,955 117,198 113,500 9.52%
NOSH 60,769 60,842 60,851 40,528 40,516 40,552 40,535 31.08%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 7.45% 8.03% 9.75% 10.13% 9.13% 7.26% 4.85% -
ROE 8.75% 9.63% 11.67% 12.20% 11.04% 8.83% 4.47% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 251.34 248.20 245.54 363.98 363.88 351.76 347.39 -19.45%
EPS 18.72 19.93 23.93 36.85 33.23 25.52 12.52 30.85%
DPS 7.34 7.33 7.33 11.00 0.00 0.00 0.00 -
NAPS 2.14 2.07 2.05 3.02 3.01 2.89 2.80 -16.44%
Adjusted Per Share Value based on latest NOSH - 40,528
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 251.21 248.37 245.75 242.63 242.49 234.62 231.61 5.58%
EPS 18.71 19.94 23.95 24.57 22.14 17.02 8.35 71.48%
DPS 7.33 7.33 7.33 7.33 0.00 0.00 0.00 -
NAPS 2.139 2.0715 2.0518 2.0131 2.0059 1.9276 1.8668 9.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.69 2.70 2.61 4.40 4.50 4.68 3.90 -
P/RPS 1.07 1.09 1.06 1.21 1.24 1.33 1.12 -3.00%
P/EPS 14.37 13.55 10.91 11.94 13.54 18.34 31.16 -40.39%
EY 6.96 7.38 9.17 8.38 7.38 5.45 3.21 67.75%
DY 2.73 2.71 2.81 2.50 0.00 0.00 0.00 -
P/NAPS 1.26 1.30 1.27 1.46 1.50 1.62 1.39 -6.35%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 21/02/03 01/11/02 27/08/02 22/05/02 18/02/02 -
Price 2.80 2.61 2.60 4.30 4.60 4.40 3.60 -
P/RPS 1.11 1.05 1.06 1.18 1.26 1.25 1.04 4.45%
P/EPS 14.96 13.10 10.86 11.67 13.84 17.24 28.76 -35.39%
EY 6.68 7.64 9.20 8.57 7.22 5.80 3.48 54.63%
DY 2.62 2.81 2.82 2.56 0.00 0.00 0.00 -
P/NAPS 1.31 1.26 1.27 1.42 1.53 1.52 1.29 1.03%

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