[AEON] QoQ Quarter Result on 31-Aug-2003 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 73.5%
YoY- 10.49%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 387,444 436,970 388,404 371,084 327,323 406,845 349,910 7.02%
PBT 11,976 40,850 25,462 18,668 11,308 43,201 19,485 -27.68%
Tax -4,854 -12,839 -8,702 -6,731 -4,428 -12,943 -6,870 -20.65%
NP 7,122 28,011 16,760 11,937 6,880 30,258 12,615 -31.66%
-
NP to SH 7,122 28,011 16,760 11,937 6,880 30,258 12,615 -31.66%
-
Tax Rate 40.53% 31.43% 34.18% 36.06% 39.16% 29.96% 35.26% -
Total Cost 380,322 408,959 371,644 359,147 320,443 376,587 337,295 8.32%
-
Net Worth 519,239 512,481 484,372 467,825 468,612 474,659 444,864 10.84%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - 17,550 - - - 17,547 - -
Div Payout % - 62.66% - - - 57.99% - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 519,239 512,481 484,372 467,825 468,612 474,659 444,864 10.84%
NOSH 87,709 87,753 87,748 87,772 87,755 87,737 87,744 -0.02%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 1.84% 6.41% 4.32% 3.22% 2.10% 7.44% 3.61% -
ROE 1.37% 5.47% 3.46% 2.55% 1.47% 6.37% 2.84% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 441.74 497.95 442.63 422.78 373.00 463.71 398.78 7.05%
EPS 8.12 31.92 19.10 13.60 7.84 34.48 14.38 -31.65%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 5.92 5.84 5.52 5.33 5.34 5.41 5.07 10.87%
Adjusted Per Share Value based on latest NOSH - 87,772
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 27.60 31.12 27.66 26.43 23.31 28.98 24.92 7.04%
EPS 0.51 2.00 1.19 0.85 0.49 2.16 0.90 -31.49%
DPS 0.00 1.25 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.3698 0.365 0.345 0.3332 0.3338 0.3381 0.3169 10.82%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.70 2.70 2.25 1.91 1.70 1.64 1.60 -
P/RPS 0.61 0.54 0.51 0.45 0.46 0.35 0.40 32.45%
P/EPS 33.25 8.46 11.78 14.04 21.68 4.76 11.13 107.28%
EY 3.01 11.82 8.49 7.12 4.61 21.03 8.99 -51.75%
DY 0.00 7.41 0.00 0.00 0.00 12.20 0.00 -
P/NAPS 0.46 0.46 0.41 0.36 0.32 0.30 0.32 27.34%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 23/07/04 21/04/04 14/01/04 22/10/03 23/07/03 24/04/03 29/01/03 -
Price 2.78 2.80 2.50 2.19 1.85 1.69 1.70 -
P/RPS 0.63 0.56 0.56 0.52 0.50 0.36 0.43 28.96%
P/EPS 34.24 8.77 13.09 16.10 23.60 4.90 11.82 103.07%
EY 2.92 11.40 7.64 6.21 4.24 20.41 8.46 -50.76%
DY 0.00 7.14 0.00 0.00 0.00 11.83 0.00 -
P/NAPS 0.47 0.48 0.45 0.41 0.35 0.31 0.34 24.06%

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