[AJI] QoQ Annualized Quarter Result on 30-Sep-2001 [#2]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
29-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 8.26%
YoY- -47.28%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 154,756 142,648 140,968 139,812 135,612 138,621 138,041 7.94%
PBT 26,676 13,627 12,066 10,296 11,068 14,595 17,597 32.06%
Tax -6,920 -3,277 -2,960 -2,384 -3,760 -5,635 -3,309 63.75%
NP 19,756 10,350 9,106 7,912 7,308 8,960 14,288 24.18%
-
NP to SH 19,756 10,350 9,106 7,912 7,308 8,960 14,288 24.18%
-
Tax Rate 25.94% 24.05% 24.53% 23.15% 33.97% 38.61% 18.80% -
Total Cost 135,000 132,298 131,861 131,900 128,304 129,661 123,753 5.98%
-
Net Worth 121,955 117,116 113,495 110,654 108,566 106,609 113,101 5.16%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 121,955 117,116 113,495 110,654 108,566 106,609 113,101 5.16%
NOSH 40,516 40,524 40,534 40,532 40,509 40,535 40,538 -0.03%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 12.77% 7.26% 6.46% 5.66% 5.39% 6.46% 10.35% -
ROE 16.20% 8.84% 8.02% 7.15% 6.73% 8.40% 12.63% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 381.95 352.00 347.78 344.94 334.76 341.97 340.52 7.97%
EPS 48.76 25.54 22.47 19.52 18.04 22.11 35.25 24.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.01 2.89 2.80 2.73 2.68 2.63 2.79 5.20%
Adjusted Per Share Value based on latest NOSH - 40,552
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 254.54 234.62 231.86 229.96 223.05 228.00 227.05 7.93%
EPS 32.49 17.02 14.98 13.01 12.02 14.74 23.50 24.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0059 1.9263 1.8667 1.82 1.7857 1.7535 1.8603 5.16%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 4.50 4.68 3.90 3.20 2.92 3.10 3.48 -
P/RPS 1.18 1.33 1.12 0.93 0.87 0.91 1.02 10.23%
P/EPS 9.23 18.32 17.36 16.39 16.19 14.02 9.87 -4.38%
EY 10.84 5.46 5.76 6.10 6.18 7.13 10.13 4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.62 1.39 1.17 1.09 1.18 1.25 12.96%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 22/05/02 18/02/02 29/10/01 22/08/01 23/05/01 20/02/01 -
Price 4.60 4.40 3.60 3.12 3.30 3.02 3.30 -
P/RPS 1.20 1.25 1.04 0.90 0.99 0.88 0.97 15.28%
P/EPS 9.43 17.23 16.02 15.98 18.29 13.66 9.36 0.49%
EY 10.60 5.80 6.24 6.26 5.47 7.32 10.68 -0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.52 1.29 1.14 1.23 1.15 1.18 18.96%

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