[AJI] YoY TTM Result on 30-Jun-2002 [#1]

Stock
[AJI] AJINOMOTO (M) BHD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 30.07%
YoY- 75.29%
Quarter Report
Latest QR
Upcoming QR
AJI's Result
AJI's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Revenue 167,261 164,796 152,736 147,434 105,173 9.71%
PBT 12,419 11,681 12,802 17,529 8,524 7.81%
Tax -46 -1,830 -1,428 -4,067 -844 -44.09%
NP 12,373 9,851 11,374 13,462 7,680 10.00%
-
NP to SH 12,373 9,851 11,374 13,462 7,680 10.00%
-
Tax Rate 0.37% 15.67% 11.15% 23.20% 9.90% -
Total Cost 154,888 154,945 141,362 133,972 97,493 9.69%
-
Net Worth 137,456 133,880 130,046 121,955 106,233 5.28%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Div 5,470 10,948 4,458 - - -
Div Payout % 44.21% 111.14% 39.20% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Net Worth 137,456 133,880 130,046 121,955 106,233 5.28%
NOSH 60,821 60,854 60,769 40,516 40,547 8.44%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
NP Margin 7.40% 5.98% 7.45% 9.13% 7.30% -
ROE 9.00% 7.36% 8.75% 11.04% 7.23% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
RPS 275.00 270.80 251.34 363.88 259.38 1.17%
EPS 20.34 16.19 18.72 33.23 18.94 1.43%
DPS 9.00 18.00 7.34 0.00 0.00 -
NAPS 2.26 2.20 2.14 3.01 2.62 -2.91%
Adjusted Per Share Value based on latest NOSH - 40,516
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
RPS 275.10 271.05 251.21 242.49 172.98 9.71%
EPS 20.35 16.20 18.71 22.14 12.63 10.00%
DPS 9.00 18.01 7.33 0.00 0.00 -
NAPS 2.2608 2.202 2.139 2.0059 1.7473 5.28%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 30/06/00 -
Price 2.26 2.60 2.69 4.50 3.58 -
P/RPS 0.82 0.96 1.07 1.24 1.38 -9.88%
P/EPS 11.11 16.06 14.37 13.54 18.90 -10.07%
EY 9.00 6.23 6.96 7.38 5.29 11.20%
DY 3.98 6.92 2.73 0.00 0.00 -
P/NAPS 1.00 1.18 1.26 1.50 1.37 -6.09%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/00 CAGR
Date 16/08/05 25/08/04 28/08/03 27/08/02 22/08/00 -
Price 2.31 2.66 2.80 4.60 3.70 -
P/RPS 0.84 0.98 1.11 1.26 1.43 -10.08%
P/EPS 11.36 16.43 14.96 13.84 19.53 -10.26%
EY 8.81 6.09 6.68 7.22 5.12 11.45%
DY 3.90 6.77 2.62 0.00 0.00 -
P/NAPS 1.02 1.21 1.31 1.53 1.41 -6.26%

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