[AEON] QoQ Annualized Quarter Result on 30-Nov-2000 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2001
Quarter
30-Nov-2000 [#3]
Profit Trend
QoQ- 6.07%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Revenue 1,042,932 968,056 990,006 860,026 855,426 852,120 804,214 18.86%
PBT 42,904 31,008 69,390 37,816 35,952 36,496 55,710 -15.94%
Tax -16,802 -13,316 -23,353 -14,212 -13,698 -13,892 -17,500 -2.66%
NP 26,102 17,692 46,037 23,604 22,254 22,604 38,210 -22.38%
-
NP to SH 26,102 17,692 46,037 23,604 22,254 22,604 38,210 -22.38%
-
Tax Rate 39.16% 42.94% 33.65% 37.58% 38.10% 38.06% 31.41% -
Total Cost 1,016,830 950,364 943,969 836,422 833,172 829,516 766,004 20.72%
-
Net Worth 386,176 378,236 287,984 278,474 272,032 266,170 260,334 29.97%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Net Worth 386,176 378,236 287,984 278,474 272,032 266,170 260,334 29.97%
NOSH 87,767 87,757 67,602 58,502 58,501 58,498 58,502 30.95%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
NP Margin 2.50% 1.83% 4.65% 2.74% 2.60% 2.65% 4.75% -
ROE 6.76% 4.68% 15.99% 8.48% 8.18% 8.49% 14.68% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 1,188.29 1,103.10 1,464.46 1,470.06 1,462.23 1,456.64 1,374.68 -9.23%
EPS 29.74 20.16 68.10 40.35 38.04 38.64 57.50 -35.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.40 4.31 4.26 4.76 4.65 4.55 4.45 -0.74%
Adjusted Per Share Value based on latest NOSH - 58,505
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 74.28 68.95 70.51 61.26 60.93 60.69 57.28 18.86%
EPS 1.86 1.26 3.28 1.68 1.59 1.61 2.72 -22.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2751 0.2694 0.2051 0.1983 0.1938 0.1896 0.1854 29.99%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 -
Price 1.15 0.96 1.01 1.74 1.88 2.03 2.04 -
P/RPS 0.10 0.09 0.07 0.12 0.13 0.14 0.15 -23.62%
P/EPS 3.87 4.76 1.48 4.31 4.94 5.25 3.12 15.39%
EY 25.86 21.00 67.43 23.19 20.23 19.03 32.02 -13.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.24 0.37 0.40 0.45 0.46 -31.56%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 26/10/01 24/07/01 30/04/01 22/01/01 25/10/00 25/07/00 24/04/00 -
Price 1.11 1.05 0.98 1.04 1.85 2.00 2.04 -
P/RPS 0.09 0.10 0.07 0.07 0.13 0.14 0.15 -28.79%
P/EPS 3.73 5.21 1.44 2.58 4.86 5.18 3.12 12.60%
EY 26.79 19.20 69.49 38.79 20.56 19.32 32.02 -11.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.23 0.22 0.40 0.44 0.46 -33.32%

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