[AEON] QoQ Quarter Result on 30-Nov-2003 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
14-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 40.4%
YoY- 32.86%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 432,054 387,444 436,970 388,404 371,084 327,323 406,845 4.07%
PBT 19,055 11,976 40,850 25,462 18,668 11,308 43,201 -41.91%
Tax -7,120 -4,854 -12,839 -8,702 -6,731 -4,428 -12,943 -32.74%
NP 11,935 7,122 28,011 16,760 11,937 6,880 30,258 -46.06%
-
NP to SH 11,935 7,122 28,011 16,760 11,937 6,880 30,258 -46.06%
-
Tax Rate 37.37% 40.53% 31.43% 34.18% 36.06% 39.16% 29.96% -
Total Cost 420,119 380,322 408,959 371,644 359,147 320,443 376,587 7.52%
-
Net Worth 518,645 519,239 512,481 484,372 467,825 468,612 474,659 6.05%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - 17,550 - - - 17,547 -
Div Payout % - - 62.66% - - - 57.99% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 518,645 519,239 512,481 484,372 467,825 468,612 474,659 6.05%
NOSH 87,757 87,709 87,753 87,748 87,772 87,755 87,737 0.01%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 2.76% 1.84% 6.41% 4.32% 3.22% 2.10% 7.44% -
ROE 2.30% 1.37% 5.47% 3.46% 2.55% 1.47% 6.37% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 492.33 441.74 497.95 442.63 422.78 373.00 463.71 4.05%
EPS 13.60 8.12 31.92 19.10 13.60 7.84 34.48 -46.06%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 5.91 5.92 5.84 5.52 5.33 5.34 5.41 6.04%
Adjusted Per Share Value based on latest NOSH - 87,748
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 30.77 27.60 31.12 27.66 26.43 23.31 28.98 4.05%
EPS 0.85 0.51 2.00 1.19 0.85 0.49 2.16 -46.14%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.25 -
NAPS 0.3694 0.3698 0.365 0.345 0.3332 0.3338 0.3381 6.05%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 2.65 2.70 2.70 2.25 1.91 1.70 1.64 -
P/RPS 0.54 0.61 0.54 0.51 0.45 0.46 0.35 33.34%
P/EPS 19.49 33.25 8.46 11.78 14.04 21.68 4.76 154.84%
EY 5.13 3.01 11.82 8.49 7.12 4.61 21.03 -60.79%
DY 0.00 0.00 7.41 0.00 0.00 0.00 12.20 -
P/NAPS 0.45 0.46 0.46 0.41 0.36 0.32 0.30 30.87%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 20/10/04 23/07/04 21/04/04 14/01/04 22/10/03 23/07/03 24/04/03 -
Price 2.49 2.78 2.80 2.50 2.19 1.85 1.69 -
P/RPS 0.51 0.63 0.56 0.56 0.52 0.50 0.36 26.00%
P/EPS 18.31 34.24 8.77 13.09 16.10 23.60 4.90 139.84%
EY 5.46 2.92 11.40 7.64 6.21 4.24 20.41 -58.31%
DY 0.00 0.00 7.14 0.00 0.00 0.00 11.83 -
P/NAPS 0.42 0.47 0.48 0.45 0.41 0.35 0.31 22.32%

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