[AJI] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -2.5%
YoY- 187.01%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 155,375 152,736 151,009 149,414 147,515 147,434 142,648 5.85%
PBT 11,617 12,802 14,895 18,509 19,306 17,529 13,627 -10.08%
Tax -1,126 -1,428 -2,769 -3,946 -4,370 -4,067 -3,277 -50.91%
NP 10,491 11,374 12,126 14,563 14,936 13,462 10,350 0.90%
-
NP to SH 10,491 11,374 12,126 14,563 14,936 13,462 10,350 0.90%
-
Tax Rate 9.69% 11.15% 18.59% 21.32% 22.64% 23.20% 24.05% -
Total Cost 144,884 141,362 138,883 134,851 132,579 133,972 132,298 6.23%
-
Net Worth 125,959 130,046 125,944 124,745 122,396 121,955 117,198 4.91%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 5,476 4,458 4,458 4,458 4,458 - - -
Div Payout % 52.20% 39.20% 36.77% 30.61% 29.85% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 125,959 130,046 125,944 124,745 122,396 121,955 117,198 4.91%
NOSH 60,850 60,769 60,842 60,851 40,528 40,516 40,552 31.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.75% 7.45% 8.03% 9.75% 10.13% 9.13% 7.26% -
ROE 8.33% 8.75% 9.63% 11.67% 12.20% 11.04% 8.83% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 255.34 251.34 248.20 245.54 363.98 363.88 351.76 -19.21%
EPS 17.24 18.72 19.93 23.93 36.85 33.23 25.52 -22.99%
DPS 9.00 7.34 7.33 7.33 11.00 0.00 0.00 -
NAPS 2.07 2.14 2.07 2.05 3.02 3.01 2.89 -19.93%
Adjusted Per Share Value based on latest NOSH - 60,851
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 255.56 251.21 248.37 245.75 242.63 242.49 234.62 5.85%
EPS 17.26 18.71 19.94 23.95 24.57 22.14 17.02 0.93%
DPS 9.01 7.33 7.33 7.33 7.33 0.00 0.00 -
NAPS 2.0717 2.139 2.0715 2.0518 2.0131 2.0059 1.9276 4.91%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.68 2.69 2.70 2.61 4.40 4.50 4.68 -
P/RPS 1.05 1.07 1.09 1.06 1.21 1.24 1.33 -14.56%
P/EPS 15.54 14.37 13.55 10.91 11.94 13.54 18.34 -10.44%
EY 6.43 6.96 7.38 9.17 8.38 7.38 5.45 11.64%
DY 3.36 2.73 2.71 2.81 2.50 0.00 0.00 -
P/NAPS 1.29 1.26 1.30 1.27 1.46 1.50 1.62 -14.07%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 28/08/03 28/05/03 21/02/03 01/11/02 27/08/02 22/05/02 -
Price 2.66 2.80 2.61 2.60 4.30 4.60 4.40 -
P/RPS 1.04 1.11 1.05 1.06 1.18 1.26 1.25 -11.52%
P/EPS 15.43 14.96 13.10 10.86 11.67 13.84 17.24 -7.12%
EY 6.48 6.68 7.64 9.20 8.57 7.22 5.80 7.66%
DY 3.38 2.62 2.81 2.82 2.56 0.00 0.00 -
P/NAPS 1.29 1.31 1.26 1.27 1.42 1.53 1.52 -10.35%

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