[AJI] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -16.73%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 159,149 155,375 152,736 151,009 149,414 147,515 147,434 5.21%
PBT 11,417 11,617 12,802 14,895 18,509 19,306 17,529 -24.80%
Tax -812 -1,126 -1,428 -2,769 -3,946 -4,370 -4,067 -65.73%
NP 10,605 10,491 11,374 12,126 14,563 14,936 13,462 -14.66%
-
NP to SH 10,605 10,491 11,374 12,126 14,563 14,936 13,462 -14.66%
-
Tax Rate 7.11% 9.69% 11.15% 18.59% 21.32% 22.64% 23.20% -
Total Cost 148,544 144,884 141,362 138,883 134,851 132,579 133,972 7.10%
-
Net Worth 121,649 125,959 130,046 125,944 124,745 122,396 121,955 -0.16%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 10,952 5,476 4,458 4,458 4,458 4,458 - -
Div Payout % 103.28% 52.20% 39.20% 36.77% 30.61% 29.85% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 121,649 125,959 130,046 125,944 124,745 122,396 121,955 -0.16%
NOSH 60,824 60,850 60,769 60,842 60,851 40,528 40,516 31.01%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.66% 6.75% 7.45% 8.03% 9.75% 10.13% 9.13% -
ROE 8.72% 8.33% 8.75% 9.63% 11.67% 12.20% 11.04% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 261.65 255.34 251.34 248.20 245.54 363.98 363.88 -19.69%
EPS 17.44 17.24 18.72 19.93 23.93 36.85 33.23 -34.85%
DPS 18.00 9.00 7.34 7.33 7.33 11.00 0.00 -
NAPS 2.00 2.07 2.14 2.07 2.05 3.02 3.01 -23.79%
Adjusted Per Share Value based on latest NOSH - 60,842
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 261.76 255.56 251.21 248.37 245.75 242.63 242.49 5.21%
EPS 17.44 17.26 18.71 19.94 23.95 24.57 22.14 -14.67%
DPS 18.01 9.01 7.33 7.33 7.33 7.33 0.00 -
NAPS 2.0008 2.0717 2.139 2.0715 2.0518 2.0131 2.0059 -0.16%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.50 2.68 2.69 2.70 2.61 4.40 4.50 -
P/RPS 0.96 1.05 1.07 1.09 1.06 1.21 1.24 -15.64%
P/EPS 14.34 15.54 14.37 13.55 10.91 11.94 13.54 3.89%
EY 6.97 6.43 6.96 7.38 9.17 8.38 7.38 -3.72%
DY 7.20 3.36 2.73 2.71 2.81 2.50 0.00 -
P/NAPS 1.25 1.29 1.26 1.30 1.27 1.46 1.50 -11.41%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 17/02/04 18/11/03 28/08/03 28/05/03 21/02/03 01/11/02 27/08/02 -
Price 2.60 2.66 2.80 2.61 2.60 4.30 4.60 -
P/RPS 0.99 1.04 1.11 1.05 1.06 1.18 1.26 -14.81%
P/EPS 14.91 15.43 14.96 13.10 10.86 11.67 13.84 5.07%
EY 6.71 6.48 6.68 7.64 9.20 8.57 7.22 -4.75%
DY 6.92 3.38 2.62 2.81 2.82 2.56 0.00 -
P/NAPS 1.30 1.29 1.31 1.26 1.27 1.42 1.53 -10.26%

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