[AEON] QoQ Annualized Quarter Result on 31-May-2003 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- -54.55%
YoY- 1.67%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 1,523,781 1,449,081 1,396,814 1,309,292 1,368,268 1,281,897 1,223,026 15.80%
PBT 96,288 73,917 59,952 45,232 90,833 63,509 56,294 43.07%
Tax -32,700 -26,481 -22,318 -17,712 -30,288 -23,126 -21,152 33.73%
NP 63,588 47,436 37,634 27,520 60,545 40,382 35,142 48.54%
-
NP to SH 63,588 47,436 37,634 27,520 60,545 40,382 35,142 48.54%
-
Tax Rate 33.96% 35.83% 37.23% 39.16% 33.34% 36.41% 37.57% -
Total Cost 1,460,193 1,401,645 1,359,180 1,281,772 1,307,723 1,241,514 1,187,884 14.76%
-
Net Worth 512,495 484,422 467,792 468,612 461,552 444,931 432,692 11.95%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 17,551 - - - 17,549 - - -
Div Payout % 27.60% - - - 28.99% - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 512,495 484,422 467,792 468,612 461,552 444,931 432,692 11.95%
NOSH 87,756 87,757 87,765 87,755 87,747 87,757 87,767 -0.00%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 4.17% 3.27% 2.69% 2.10% 4.42% 3.15% 2.87% -
ROE 12.41% 9.79% 8.05% 5.87% 13.12% 9.08% 8.12% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 1,736.38 1,651.23 1,591.52 1,491.98 1,559.32 1,460.72 1,393.49 15.81%
EPS 72.46 54.05 42.88 31.36 69.00 46.03 40.04 48.55%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 5.84 5.52 5.33 5.34 5.26 5.07 4.93 11.96%
Adjusted Per Share Value based on latest NOSH - 87,755
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 108.53 103.21 99.49 93.25 97.45 91.30 87.11 15.80%
EPS 4.53 3.38 2.68 1.96 4.31 2.88 2.50 48.68%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.365 0.345 0.3332 0.3338 0.3287 0.3169 0.3082 11.94%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.70 2.25 1.91 1.70 1.64 1.60 1.65 -
P/RPS 0.16 0.14 0.12 0.11 0.11 0.11 0.12 21.16%
P/EPS 3.73 4.16 4.45 5.42 2.38 3.48 4.12 -6.42%
EY 26.84 24.02 22.45 18.45 42.07 28.76 24.27 6.94%
DY 7.41 0.00 0.00 0.00 12.20 0.00 0.00 -
P/NAPS 0.46 0.41 0.36 0.32 0.31 0.32 0.33 24.81%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 21/04/04 14/01/04 22/10/03 23/07/03 24/04/03 29/01/03 11/11/02 -
Price 2.80 2.50 2.19 1.85 1.69 1.70 1.59 -
P/RPS 0.16 0.15 0.14 0.12 0.11 0.12 0.11 28.40%
P/EPS 3.86 4.63 5.11 5.90 2.45 3.69 3.97 -1.85%
EY 25.88 21.62 19.58 16.95 40.83 27.07 25.18 1.84%
DY 7.14 0.00 0.00 0.00 11.83 0.00 0.00 -
P/NAPS 0.48 0.45 0.41 0.35 0.32 0.34 0.32 31.06%

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