[AJI] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -6.25%
YoY- -52.65%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 147,515 147,434 142,648 140,816 138,133 137,103 138,621 4.22%
PBT 19,306 17,529 13,627 10,447 11,210 13,110 14,595 20.48%
Tax -4,370 -4,067 -3,277 -3,617 -4,042 -4,569 -3,879 8.26%
NP 14,936 13,462 10,350 6,830 7,168 8,541 10,716 24.75%
-
NP to SH 14,936 13,462 10,350 5,074 5,412 6,785 8,960 40.54%
-
Tax Rate 22.64% 23.20% 24.05% 34.62% 36.06% 34.85% 26.58% -
Total Cost 132,579 133,972 132,298 133,986 130,965 128,562 127,905 2.41%
-
Net Worth 122,396 121,955 117,198 113,500 110,707 108,566 106,657 9.60%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,458 - - - - - - -
Div Payout % 29.85% - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 122,396 121,955 117,198 113,500 110,707 108,566 106,657 9.60%
NOSH 40,528 40,516 40,552 40,535 40,552 40,509 40,554 -0.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 10.13% 9.13% 7.26% 4.85% 5.19% 6.23% 7.73% -
ROE 12.20% 11.04% 8.83% 4.47% 4.89% 6.25% 8.40% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 363.98 363.88 351.76 347.39 340.63 338.44 341.82 4.27%
EPS 36.85 33.23 25.52 12.52 13.35 16.75 22.09 40.61%
DPS 11.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.01 2.89 2.80 2.73 2.68 2.63 9.64%
Adjusted Per Share Value based on latest NOSH - 40,535
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 242.63 242.49 234.62 231.61 227.20 225.50 228.00 4.22%
EPS 24.57 22.14 17.02 8.35 8.90 11.16 14.74 40.54%
DPS 7.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0131 2.0059 1.9276 1.8668 1.8209 1.7857 1.7543 9.59%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 4.40 4.50 4.68 3.90 3.20 2.92 3.10 -
P/RPS 1.21 1.24 1.33 1.12 0.94 0.86 0.91 20.89%
P/EPS 11.94 13.54 18.34 31.16 23.98 17.43 14.03 -10.18%
EY 8.38 7.38 5.45 3.21 4.17 5.74 7.13 11.35%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.50 1.62 1.39 1.17 1.09 1.18 15.23%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 01/11/02 27/08/02 22/05/02 18/02/02 29/10/01 22/08/01 23/05/01 -
Price 4.30 4.60 4.40 3.60 3.12 3.30 3.02 -
P/RPS 1.18 1.26 1.25 1.04 0.92 0.98 0.88 21.57%
P/EPS 11.67 13.84 17.24 28.76 23.38 19.70 13.67 -9.99%
EY 8.57 7.22 5.80 3.48 4.28 5.08 7.32 11.07%
DY 2.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.53 1.52 1.29 1.14 1.23 1.15 15.08%

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