[AEON] QoQ 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- -77.26%
YoY- 1.67%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
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 436,970 388,404 371,084 327,323 406,845 349,910 322,657 22.42%
PBT 40,850 25,462 18,668 11,308 43,201 19,485 16,715 81.53%
Tax -12,839 -8,702 -6,731 -4,428 -12,943 -6,870 -5,911 67.79%
NP 28,011 16,760 11,937 6,880 30,258 12,615 10,804 88.83%
-
NP to SH 28,011 16,760 11,937 6,880 30,258 12,615 10,804 88.83%
-
Tax Rate 31.43% 34.18% 36.06% 39.16% 29.96% 35.26% 35.36% -
Total Cost 408,959 371,644 359,147 320,443 376,587 337,295 311,853 19.82%
-
Net Worth 512,481 484,372 467,825 468,612 474,659 444,864 432,686 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 17,550 - - - 17,547 - - -
Div Payout % 62.66% - - - 57.99% - - -
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 512,481 484,372 467,825 468,612 474,659 444,864 432,686 11.95%
NOSH 87,753 87,748 87,772 87,755 87,737 87,744 87,766 -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 6.41% 4.32% 3.22% 2.10% 7.44% 3.61% 3.35% -
ROE 5.47% 3.46% 2.55% 1.47% 6.37% 2.84% 2.50% -
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 497.95 442.63 422.78 373.00 463.71 398.78 367.63 22.44%
EPS 31.92 19.10 13.60 7.84 34.48 14.38 12.31 88.85%
DPS 20.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 5.84 5.52 5.33 5.34 5.41 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 31.12 27.66 26.43 23.31 28.98 24.92 22.98 22.42%
EPS 2.00 1.19 0.85 0.49 2.16 0.90 0.77 89.06%
DPS 1.25 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.365 0.345 0.3332 0.3338 0.3381 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 0.54 0.51 0.45 0.46 0.35 0.40 0.45 12.93%
P/EPS 8.46 11.78 14.04 21.68 4.76 11.13 13.40 -26.42%
EY 11.82 8.49 7.12 4.61 21.03 8.99 7.46 35.94%
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 0.30 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 0.56 0.56 0.52 0.50 0.36 0.43 0.43 19.27%
P/EPS 8.77 13.09 16.10 23.60 4.90 11.82 12.92 -22.78%
EY 11.40 7.64 6.21 4.24 20.41 8.46 7.74 29.48%
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 0.31 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