[AEON] QoQ Annualized Quarter Result on 31-May-2001 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
31-May-2001 [#1]
Profit Trend
QoQ- -61.57%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 1,200,637 1,087,362 1,042,932 968,056 990,006 860,026 855,426 25.43%
PBT 80,327 49,836 42,904 31,008 69,390 37,816 35,952 71.15%
Tax -26,338 -18,881 -16,802 -13,316 -23,353 -14,212 -13,698 54.81%
NP 53,989 30,954 26,102 17,692 46,037 23,604 22,254 80.84%
-
NP to SH 53,989 30,954 26,102 17,692 46,037 23,604 22,254 80.84%
-
Tax Rate 32.79% 37.89% 39.16% 42.94% 33.65% 37.58% 38.10% -
Total Cost 1,146,648 1,056,408 1,016,830 950,364 943,969 836,422 833,172 23.79%
-
Net Worth 427,314 396,584 386,176 378,236 287,984 278,474 272,032 35.24%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div 17,548 - - - - - - -
Div Payout % 32.50% - - - - - - -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 427,314 396,584 386,176 378,236 287,984 278,474 272,032 35.24%
NOSH 87,744 87,739 87,767 87,757 67,602 58,502 58,501 31.12%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 4.50% 2.85% 2.50% 1.83% 4.65% 2.74% 2.60% -
ROE 12.63% 7.81% 6.76% 4.68% 15.99% 8.48% 8.18% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 1,368.34 1,239.30 1,188.29 1,103.10 1,464.46 1,470.06 1,462.23 -4.33%
EPS 61.53 35.28 29.74 20.16 68.10 40.35 38.04 37.91%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.87 4.52 4.40 4.31 4.26 4.76 4.65 3.13%
Adjusted Per Share Value based on latest NOSH - 87,757
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 85.52 77.45 74.28 68.95 70.51 61.26 60.93 25.43%
EPS 3.85 2.20 1.86 1.26 3.28 1.68 1.59 80.61%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3044 0.2825 0.2751 0.2694 0.2051 0.1983 0.1938 35.23%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 -
Price 1.29 1.14 1.15 0.96 1.01 1.74 1.88 -
P/RPS 0.09 0.09 0.10 0.09 0.07 0.12 0.13 -21.79%
P/EPS 2.10 3.23 3.87 4.76 1.48 4.31 4.94 -43.55%
EY 47.70 30.95 25.86 21.00 67.43 23.19 20.23 77.43%
DY 15.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.26 0.22 0.24 0.37 0.40 -25.02%
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 24/04/02 11/01/02 26/10/01 24/07/01 30/04/01 22/01/01 25/10/00 -
Price 1.55 1.20 1.11 1.05 0.98 1.04 1.85 -
P/RPS 0.11 0.10 0.09 0.10 0.07 0.07 0.13 -10.56%
P/EPS 2.52 3.40 3.73 5.21 1.44 2.58 4.86 -35.53%
EY 39.70 29.40 26.79 19.20 69.49 38.79 20.56 55.25%
DY 12.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.25 0.24 0.23 0.22 0.40 -13.85%

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