[AJI] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -13.81%
YoY- 61.68%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/09/99 CAGR
Revenue 171,296 166,162 160,842 149,989 140,968 138,041 134,917 -0.25%
PBT 6,212 12,112 13,249 18,576 12,066 17,597 9,202 0.41%
Tax -381 -1,230 -1,242 -3,852 -2,960 -3,309 314 -
NP 5,830 10,881 12,006 14,724 9,106 14,288 9,517 0.52%
-
NP to SH 5,830 10,881 12,006 14,724 9,106 14,288 9,517 0.52%
-
Tax Rate 6.13% 10.16% 9.37% 20.74% 24.53% 18.80% -3.41% -
Total Cost 165,465 155,281 148,836 135,265 131,861 123,753 125,400 -0.29%
-
Net Worth 136,269 131,962 121,615 124,659 113,495 113,101 102,388 -0.30%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/09/99 CAGR
Div - 7,297 7,296 8,918 - - - -
Div Payout % - 67.06% 60.77% 60.57% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/09/99 CAGR
Net Worth 136,269 131,962 121,615 124,659 113,495 113,101 102,388 -0.30%
NOSH 60,834 60,812 60,807 60,809 40,534 40,538 40,533 -0.43%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/09/99 CAGR
NP Margin 3.40% 6.55% 7.46% 9.82% 6.46% 10.35% 7.05% -
ROE 4.28% 8.25% 9.87% 11.81% 8.02% 12.63% 9.30% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/09/99 CAGR
RPS 281.58 273.24 264.51 246.65 347.78 340.52 332.85 0.17%
EPS 9.59 17.89 19.75 24.21 22.47 35.25 23.48 0.95%
DPS 0.00 12.00 12.00 14.67 0.00 0.00 0.00 -
NAPS 2.24 2.17 2.00 2.05 2.80 2.79 2.526 0.12%
Adjusted Per Share Value based on latest NOSH - 60,851
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/09/99 CAGR
RPS 281.74 273.30 264.55 246.70 231.86 227.05 221.91 -0.25%
EPS 9.59 17.90 19.75 24.22 14.98 23.50 15.65 0.52%
DPS 0.00 12.00 12.00 14.67 0.00 0.00 0.00 -
NAPS 2.2413 2.1705 2.0003 2.0504 1.8667 1.8603 1.684 -0.30%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/09/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 2.18 2.40 2.50 2.61 3.90 3.48 0.00 -
P/RPS 0.77 0.88 0.95 1.06 1.12 1.02 0.00 -100.00%
P/EPS 22.75 13.41 12.66 10.78 17.36 9.87 0.00 -100.00%
EY 4.40 7.46 7.90 9.28 5.76 10.13 0.00 -100.00%
DY 0.00 5.00 4.80 5.62 0.00 0.00 0.00 -
P/NAPS 0.97 1.11 1.25 1.27 1.39 1.25 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 30/09/99 CAGR
Date 15/02/06 15/02/05 17/02/04 21/02/03 18/02/02 20/02/01 15/11/99 -
Price 2.22 2.28 2.60 2.60 3.60 3.30 0.00 -
P/RPS 0.79 0.83 0.98 1.05 1.04 0.97 0.00 -100.00%
P/EPS 23.16 12.74 13.17 10.74 16.02 9.36 0.00 -100.00%
EY 4.32 7.85 7.59 9.31 6.24 10.68 0.00 -100.00%
DY 0.00 5.26 4.62 5.64 0.00 0.00 0.00 -
P/NAPS 0.99 1.05 1.30 1.27 1.29 1.18 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