[AEON] QoQ Quarter Result on 28-Feb-2002 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
28-Feb-2002 [#4]
Profit Trend
QoQ- 202.73%
YoY- 8.61%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 349,910 322,657 288,856 385,114 294,056 279,452 242,014 27.83%
PBT 19,485 16,715 11,432 42,950 15,925 13,700 7,752 84.76%
Tax -6,870 -5,911 -4,665 -12,177 -5,760 -5,072 -3,329 62.02%
NP 12,615 10,804 6,767 30,773 10,165 8,628 4,423 100.98%
-
NP to SH 12,615 10,804 6,767 30,773 10,165 8,628 4,423 100.98%
-
Tax Rate 35.26% 35.36% 40.81% 28.35% 36.17% 37.02% 42.94% -
Total Cost 337,295 311,853 282,089 354,341 283,891 270,824 237,591 26.28%
-
Net Worth 444,864 432,686 434,457 427,329 396,768 386,197 378,236 11.41%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - 17,549 - - - -
Div Payout % - - - 57.03% - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 444,864 432,686 434,457 427,329 396,768 386,197 378,236 11.41%
NOSH 87,744 87,766 87,769 87,747 87,780 87,772 87,757 -0.00%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 3.61% 3.35% 2.34% 7.99% 3.46% 3.09% 1.83% -
ROE 2.84% 2.50% 1.56% 7.20% 2.56% 2.23% 1.17% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 398.78 367.63 329.11 438.89 334.99 318.38 275.77 27.84%
EPS 14.38 12.31 7.71 35.07 11.58 9.83 5.04 101.03%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 5.07 4.93 4.95 4.87 4.52 4.40 4.31 11.42%
Adjusted Per Share Value based on latest NOSH - 87,747
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 24.92 22.98 20.57 27.43 20.94 19.90 17.24 27.81%
EPS 0.90 0.77 0.48 2.19 0.72 0.61 0.32 99.12%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.3169 0.3082 0.3094 0.3044 0.2826 0.2751 0.2694 11.42%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 1.60 1.65 1.76 1.29 1.14 1.15 0.96 -
P/RPS 0.40 0.45 0.53 0.29 0.34 0.36 0.35 9.30%
P/EPS 11.13 13.40 22.83 3.68 9.84 11.70 19.05 -30.08%
EY 8.99 7.46 4.38 27.19 10.16 8.55 5.25 43.08%
DY 0.00 0.00 0.00 15.50 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.36 0.26 0.25 0.26 0.22 28.34%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/01/03 11/11/02 30/07/02 24/04/02 11/01/02 26/10/01 24/07/01 -
Price 1.70 1.59 1.67 1.55 1.20 1.11 1.05 -
P/RPS 0.43 0.43 0.51 0.35 0.36 0.35 0.38 8.58%
P/EPS 11.82 12.92 21.66 4.42 10.36 11.29 20.83 -31.43%
EY 8.46 7.74 4.62 22.63 9.65 8.86 4.80 45.86%
DY 0.00 0.00 0.00 12.90 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.34 0.32 0.27 0.25 0.24 26.11%

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