[AJI] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
18-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 15.1%
YoY- -36.26%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 149,546 154,756 142,648 140,968 139,812 135,612 138,621 5.18%
PBT 21,654 26,676 13,627 12,066 10,296 11,068 14,595 30.05%
Tax -4,570 -6,920 -3,277 -2,960 -2,384 -3,760 -5,635 -13.02%
NP 17,084 19,756 10,350 9,106 7,912 7,308 8,960 53.70%
-
NP to SH 17,084 19,756 10,350 9,106 7,912 7,308 8,960 53.70%
-
Tax Rate 21.10% 25.94% 24.05% 24.53% 23.15% 33.97% 38.61% -
Total Cost 132,462 135,000 132,298 131,861 131,900 128,304 129,661 1.43%
-
Net Worth 122,433 121,955 117,116 113,495 110,654 108,566 106,609 9.65%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 8,919 - - - - - - -
Div Payout % 52.21% - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 122,433 121,955 117,116 113,495 110,654 108,566 106,609 9.65%
NOSH 40,541 40,516 40,524 40,534 40,532 40,509 40,535 0.00%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 11.42% 12.77% 7.26% 6.46% 5.66% 5.39% 6.46% -
ROE 13.95% 16.20% 8.84% 8.02% 7.15% 6.73% 8.40% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 368.88 381.95 352.00 347.78 344.94 334.76 341.97 5.17%
EPS 42.14 48.76 25.54 22.47 19.52 18.04 22.11 53.66%
DPS 22.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.02 3.01 2.89 2.80 2.73 2.68 2.63 9.64%
Adjusted Per Share Value based on latest NOSH - 40,535
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 245.97 254.54 234.62 231.86 229.96 223.05 228.00 5.18%
EPS 28.10 32.49 17.02 14.98 13.01 12.02 14.74 53.68%
DPS 14.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0138 2.0059 1.9263 1.8667 1.82 1.7857 1.7535 9.65%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 4.40 4.50 4.68 3.90 3.20 2.92 3.10 -
P/RPS 1.19 1.18 1.33 1.12 0.93 0.87 0.91 19.56%
P/EPS 10.44 9.23 18.32 17.36 16.39 16.19 14.02 -17.83%
EY 9.58 10.84 5.46 5.76 6.10 6.18 7.13 21.74%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.50 1.62 1.39 1.17 1.09 1.18 15.23%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 01/11/02 27/08/02 22/05/02 18/02/02 29/10/01 22/08/01 23/05/01 -
Price 4.30 4.60 4.40 3.60 3.12 3.30 3.02 -
P/RPS 1.17 1.20 1.25 1.04 0.90 0.99 0.88 20.89%
P/EPS 10.20 9.43 17.23 16.02 15.98 18.29 13.66 -17.67%
EY 9.80 10.60 5.80 6.24 6.26 5.47 7.32 21.45%
DY 5.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.53 1.52 1.29 1.14 1.23 1.15 15.08%

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