[AEON] QoQ Annualized Quarter Result on 30-Nov-2002 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
30-Nov-2002 [#3]
Profit Trend
QoQ- 14.91%
YoY- 30.46%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 1,396,814 1,309,292 1,368,268 1,281,897 1,223,026 1,155,424 1,200,637 10.58%
PBT 59,952 45,232 90,833 63,509 56,294 45,728 80,327 -17.67%
Tax -22,318 -17,712 -30,288 -23,126 -21,152 -18,660 -26,338 -10.42%
NP 37,634 27,520 60,545 40,382 35,142 27,068 53,989 -21.33%
-
NP to SH 37,634 27,520 60,545 40,382 35,142 27,068 53,989 -21.33%
-
Tax Rate 37.23% 39.16% 33.34% 36.41% 37.57% 40.81% 32.79% -
Total Cost 1,359,180 1,281,772 1,307,723 1,241,514 1,187,884 1,128,356 1,146,648 11.96%
-
Net Worth 467,792 468,612 461,552 444,931 432,692 434,457 427,314 6.20%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - 17,549 - - - 17,548 -
Div Payout % - - 28.99% - - - 32.50% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 467,792 468,612 461,552 444,931 432,692 434,457 427,314 6.20%
NOSH 87,765 87,755 87,747 87,757 87,767 87,769 87,744 0.01%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 2.69% 2.10% 4.42% 3.15% 2.87% 2.34% 4.50% -
ROE 8.05% 5.87% 13.12% 9.08% 8.12% 6.23% 12.63% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 1,591.52 1,491.98 1,559.32 1,460.72 1,393.49 1,316.44 1,368.34 10.56%
EPS 42.88 31.36 69.00 46.03 40.04 30.84 61.53 -21.34%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 5.33 5.34 5.26 5.07 4.93 4.95 4.87 6.18%
Adjusted Per Share Value based on latest NOSH - 87,744
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 99.49 93.25 97.45 91.30 87.11 82.30 85.52 10.58%
EPS 2.68 1.96 4.31 2.88 2.50 1.93 3.85 -21.40%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.25 -
NAPS 0.3332 0.3338 0.3287 0.3169 0.3082 0.3094 0.3044 6.19%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 1.91 1.70 1.64 1.60 1.65 1.76 1.29 -
P/RPS 0.12 0.11 0.11 0.11 0.12 0.13 0.09 21.07%
P/EPS 4.45 5.42 2.38 3.48 4.12 5.71 2.10 64.75%
EY 22.45 18.45 42.07 28.76 24.27 17.52 47.70 -39.41%
DY 0.00 0.00 12.20 0.00 0.00 0.00 15.50 -
P/NAPS 0.36 0.32 0.31 0.32 0.33 0.36 0.26 24.15%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 22/10/03 23/07/03 24/04/03 29/01/03 11/11/02 30/07/02 24/04/02 -
Price 2.19 1.85 1.69 1.70 1.59 1.67 1.55 -
P/RPS 0.14 0.12 0.11 0.12 0.11 0.13 0.11 17.39%
P/EPS 5.11 5.90 2.45 3.69 3.97 5.42 2.52 60.00%
EY 19.58 16.95 40.83 27.07 25.18 18.47 39.70 -37.49%
DY 0.00 0.00 11.83 0.00 0.00 0.00 12.90 -
P/NAPS 0.41 0.35 0.32 0.34 0.32 0.34 0.32 17.91%

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