[AJI] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 38.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 164,126 160,842 158,278 161,664 151,009 149,989 149,546 6.39%
PBT 14,146 13,249 15,098 18,304 14,894 18,576 21,654 -24.69%
Tax -2,087 -1,242 -1,284 -1,556 -2,768 -3,852 -4,570 -40.66%
NP 12,059 12,006 13,814 16,748 12,126 14,724 17,084 -20.70%
-
NP to SH 12,059 12,006 13,814 16,748 12,126 14,724 17,084 -20.70%
-
Tax Rate 14.75% 9.37% 8.50% 8.50% 18.58% 20.74% 21.10% -
Total Cost 152,067 148,836 144,464 144,916 138,883 135,265 132,462 9.62%
-
Net Worth 128,906 121,615 125,858 130,046 125,881 124,659 122,433 3.49%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 5,472 7,296 10,944 - 5,473 8,918 8,919 -27.77%
Div Payout % 45.38% 60.77% 79.23% - 45.14% 60.57% 52.21% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 128,906 121,615 125,858 130,046 125,881 124,659 122,433 3.49%
NOSH 60,804 60,807 60,801 60,769 60,812 60,809 40,541 30.99%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 7.35% 7.46% 8.73% 10.36% 8.03% 9.82% 11.42% -
ROE 9.35% 9.87% 10.98% 12.88% 9.63% 11.81% 13.95% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 269.92 264.51 260.32 266.03 248.32 246.65 368.88 -18.78%
EPS 19.83 19.75 22.72 27.56 19.94 24.21 42.14 -39.47%
DPS 9.00 12.00 18.00 0.00 9.00 14.67 22.00 -44.86%
NAPS 2.12 2.00 2.07 2.14 2.07 2.05 3.02 -20.99%
Adjusted Per Share Value based on latest NOSH - 60,769
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 269.95 264.55 260.33 265.90 248.37 246.70 245.97 6.39%
EPS 19.83 19.75 22.72 27.55 19.94 24.22 28.10 -20.71%
DPS 9.00 12.00 18.00 0.00 9.00 14.67 14.67 -27.77%
NAPS 2.1202 2.0003 2.0701 2.139 2.0705 2.0504 2.0138 3.48%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.58 2.50 2.68 2.69 2.70 2.61 4.40 -
P/RPS 0.96 0.95 1.03 1.01 1.09 1.06 1.19 -13.32%
P/EPS 13.01 12.66 11.80 9.76 13.54 10.78 10.44 15.78%
EY 7.69 7.90 8.48 10.25 7.39 9.28 9.58 -13.61%
DY 3.49 4.80 6.72 0.00 3.33 5.62 5.00 -21.29%
P/NAPS 1.22 1.25 1.29 1.26 1.30 1.27 1.46 -11.27%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 17/02/04 18/11/03 28/08/03 28/05/03 21/02/03 01/11/02 -
Price 2.70 2.60 2.66 2.80 2.61 2.60 4.30 -
P/RPS 1.00 0.98 1.02 1.05 1.05 1.05 1.17 -9.92%
P/EPS 13.61 13.17 11.71 10.16 13.09 10.74 10.20 21.17%
EY 7.35 7.59 8.54 9.84 7.64 9.31 9.80 -17.43%
DY 3.33 4.62 6.77 0.00 3.45 5.64 5.12 -24.91%
P/NAPS 1.27 1.30 1.29 1.31 1.26 1.27 1.42 -7.16%

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