[AEON] QoQ Quarter Result on 30-Nov-2001 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
11-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
30-Nov-2001 [#3]
Profit Trend
QoQ- 17.81%
YoY- 54.58%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 322,657 288,856 385,114 294,056 279,452 242,014 344,986 -4.35%
PBT 16,715 11,432 42,950 15,925 13,700 7,752 41,028 -44.95%
Tax -5,911 -4,665 -12,177 -5,760 -5,072 -3,329 -12,694 -39.83%
NP 10,804 6,767 30,773 10,165 8,628 4,423 28,334 -47.32%
-
NP to SH 10,804 6,767 30,773 10,165 8,628 4,423 28,334 -47.32%
-
Tax Rate 35.36% 40.81% 28.35% 36.17% 37.02% 42.94% 30.94% -
Total Cost 311,853 282,089 354,341 283,891 270,824 237,591 316,652 -1.01%
-
Net Worth 432,686 434,457 427,329 396,768 386,197 378,236 249,231 44.30%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - 17,549 - - - 11,701 -
Div Payout % - - 57.03% - - - 41.30% -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 432,686 434,457 427,329 396,768 386,197 378,236 249,231 44.30%
NOSH 87,766 87,769 87,747 87,780 87,772 87,757 58,505 30.94%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 3.35% 2.34% 7.99% 3.46% 3.09% 1.83% 8.21% -
ROE 2.50% 1.56% 7.20% 2.56% 2.23% 1.17% 11.37% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 367.63 329.11 438.89 334.99 318.38 275.77 589.67 -26.95%
EPS 12.31 7.71 35.07 11.58 9.83 5.04 48.43 -59.77%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 4.93 4.95 4.87 4.52 4.40 4.31 4.26 10.19%
Adjusted Per Share Value based on latest NOSH - 87,780
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 22.98 20.57 27.43 20.94 19.90 17.24 24.57 -4.35%
EPS 0.77 0.48 2.19 0.72 0.61 0.32 2.02 -47.33%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.83 -
NAPS 0.3082 0.3094 0.3044 0.2826 0.2751 0.2694 0.1775 44.31%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 1.65 1.76 1.29 1.14 1.15 0.96 1.01 -
P/RPS 0.45 0.53 0.29 0.34 0.36 0.35 0.17 91.01%
P/EPS 13.40 22.83 3.68 9.84 11.70 19.05 2.09 243.95%
EY 7.46 4.38 27.19 10.16 8.55 5.25 47.95 -70.97%
DY 0.00 0.00 15.50 0.00 0.00 0.00 19.80 -
P/NAPS 0.33 0.36 0.26 0.25 0.26 0.22 0.24 23.58%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 11/11/02 30/07/02 24/04/02 11/01/02 26/10/01 24/07/01 30/04/01 -
Price 1.59 1.67 1.55 1.20 1.11 1.05 0.98 -
P/RPS 0.43 0.51 0.35 0.36 0.35 0.38 0.17 85.32%
P/EPS 12.92 21.66 4.42 10.36 11.29 20.83 2.02 243.40%
EY 7.74 4.62 22.63 9.65 8.86 4.80 49.42 -70.84%
DY 0.00 0.00 12.90 0.00 0.00 0.00 20.41 -
P/NAPS 0.32 0.34 0.32 0.27 0.25 0.24 0.23 24.55%

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