[AJI] QoQ 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- 34.99%
YoY- -10.52%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
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 36,084 38,689 36,922 35,820 36,003 33,903 35,090 1.87%
PBT 4,158 6,669 4,577 3,902 2,381 2,767 1,397 106.77%
Tax -555 -1,730 -1,057 -1,028 -252 -940 -1,397 -45.92%
NP 3,603 4,939 3,520 2,874 2,129 1,827 0 -
-
NP to SH 3,603 4,939 3,520 2,874 2,129 1,827 -1,756 -
-
Tax Rate 13.35% 25.94% 23.09% 26.35% 10.58% 33.97% 100.00% -
Total Cost 32,481 33,750 33,402 32,946 33,874 32,076 35,090 -5.01%
-
Net Worth 122,396 121,955 117,198 113,500 110,707 108,566 106,657 9.60%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,458 - - - - - - -
Div Payout % 123.73% - - - - - - -
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 122,396 121,955 117,198 113,500 110,707 108,566 106,657 9.60%
NOSH 40,528 40,516 40,552 40,535 40,552 40,509 40,554 -0.04%
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 9.99% 12.77% 9.53% 8.02% 5.91% 5.39% 0.00% -
ROE 2.94% 4.05% 3.00% 2.53% 1.92% 1.68% -1.65% -
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 89.03 95.49 91.05 88.37 88.78 83.69 86.53 1.91%
EPS 8.89 12.19 8.68 7.09 5.25 4.51 -4.33 -
DPS 11.00 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 59.35 63.63 60.73 58.92 59.22 55.76 57.71 1.88%
EPS 5.93 8.12 5.79 4.73 3.50 3.00 -2.89 -
DPS 7.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0131 2.0059 1.9276 1.8668 1.8209 1.7857 1.7543 9.59%
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 4.94 4.71 5.14 4.41 3.60 3.49 3.58 23.92%
P/EPS 49.49 36.92 53.92 55.01 60.95 64.75 -71.59 -
EY 2.02 2.71 1.85 1.82 1.64 1.54 -1.40 -
DY 2.50 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 4.83 4.82 4.83 4.07 3.51 3.94 3.49 24.16%
P/EPS 48.37 37.74 50.69 50.78 59.43 73.17 -69.75 -
EY 2.07 2.65 1.97 1.97 1.68 1.37 -1.43 -
DY 2.56 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