[AJI] YoY 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
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/06/99 CAGR
Revenue 168,339 167,726 155,375 147,515 138,133 105,323 0 -100.00%
PBT 7,222 14,230 11,617 19,306 11,210 9,870 0 -100.00%
Tax 256 -1,885 -1,126 -4,370 -4,042 -1,859 0 -100.00%
NP 7,478 12,345 10,491 14,936 7,168 8,011 0 -100.00%
-
NP to SH 7,478 12,345 10,491 14,936 5,412 8,011 0 -100.00%
-
Tax Rate -3.54% 13.25% 9.69% 22.64% 36.06% 18.83% - -
Total Cost 160,861 155,381 144,884 132,579 130,965 97,312 0 -100.00%
-
Net Worth 120,677 134,300 125,959 122,396 110,707 109,842 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/06/99 CAGR
Div 5,470 5,471 5,476 4,458 - - - -100.00%
Div Payout % 73.15% 44.32% 52.20% 29.85% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/06/99 CAGR
Net Worth 120,677 134,300 125,959 122,396 110,707 109,842 0 -100.00%
NOSH 60,338 60,769 60,850 40,528 40,552 40,532 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/06/99 CAGR
NP Margin 4.44% 7.36% 6.75% 10.13% 5.19% 7.61% 0.00% -
ROE 6.20% 9.19% 8.33% 12.20% 4.89% 7.29% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/06/99 CAGR
RPS 278.99 276.00 255.34 363.98 340.63 259.85 0.00 -100.00%
EPS 12.39 20.31 17.24 36.85 13.35 19.76 0.00 -100.00%
DPS 9.00 9.00 9.00 11.00 0.00 0.00 0.00 -100.00%
NAPS 2.00 2.21 2.07 3.02 2.73 2.71 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,528
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/06/99 CAGR
RPS 276.88 275.87 255.56 242.63 227.20 173.23 0.00 -100.00%
EPS 12.30 20.30 17.26 24.57 8.90 13.18 0.00 -100.00%
DPS 9.00 9.00 9.01 7.33 0.00 0.00 0.00 -100.00%
NAPS 1.9849 2.2089 2.0717 2.0131 1.8209 1.8067 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/06/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 2.29 2.58 2.68 4.40 3.20 3.14 0.00 -
P/RPS 0.82 0.93 1.05 1.21 0.94 1.21 0.00 -100.00%
P/EPS 18.48 12.70 15.54 11.94 23.98 15.89 0.00 -100.00%
EY 5.41 7.87 6.43 8.38 4.17 6.29 0.00 -100.00%
DY 3.93 3.49 3.36 2.50 0.00 0.00 0.00 -100.00%
P/NAPS 1.15 1.17 1.29 1.46 1.17 1.16 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/06/99 CAGR
Date 16/11/05 22/11/04 18/11/03 01/11/02 29/10/01 15/11/00 - -
Price 2.15 2.59 2.66 4.30 3.12 4.08 0.00 -
P/RPS 0.77 0.94 1.04 1.18 0.92 1.57 0.00 -100.00%
P/EPS 17.35 12.75 15.43 11.67 23.38 20.64 0.00 -100.00%
EY 5.76 7.84 6.48 8.57 4.28 4.84 0.00 -100.00%
DY 4.19 3.47 3.38 2.56 0.00 0.00 0.00 -100.00%
P/NAPS 1.08 1.17 1.29 1.42 1.14 1.51 0.00 -100.00%

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