[AEON] QoQ TTM Result on 28-Feb-2001 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
30-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2001
Quarter
28-Feb-2001 [#4]
Profit Trend
QoQ- 15.84%
YoY- 63.32%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Revenue 1,160,508 1,083,759 1,018,990 990,006 929,610 902,263 859,326 22.15%
PBT 78,405 72,866 68,018 69,390 59,316 54,794 53,048 29.72%
Tax -26,855 -24,905 -23,209 -23,353 -19,574 -19,896 -19,208 25.00%
NP 51,550 47,961 44,809 46,037 39,742 34,898 33,840 32.35%
-
NP to SH 51,550 47,961 44,809 46,037 39,742 34,898 33,840 32.35%
-
Tax Rate 34.25% 34.18% 34.12% 33.65% 33.00% 36.31% 36.21% -
Total Cost 1,108,958 1,035,798 974,181 943,969 889,868 867,365 825,486 21.72%
-
Net Worth 396,768 386,197 378,236 249,231 278,485 272,044 266,170 30.46%
Dividend
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Div 11,701 11,701 11,701 11,701 11,701 11,701 11,701 0.00%
Div Payout % 22.70% 24.40% 26.11% 25.42% 29.44% 33.53% 34.58% -
Equity
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Net Worth 396,768 386,197 378,236 249,231 278,485 272,044 266,170 30.46%
NOSH 87,780 87,772 87,757 58,505 58,505 58,504 58,498 31.03%
Ratio Analysis
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
NP Margin 4.44% 4.43% 4.40% 4.65% 4.28% 3.87% 3.94% -
ROE 12.99% 12.42% 11.85% 18.47% 14.27% 12.83% 12.71% -
Per Share
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 1,322.05 1,234.74 1,161.14 1,692.17 1,588.93 1,542.22 1,468.96 -6.77%
EPS 58.73 54.64 51.06 78.69 67.93 59.65 57.85 1.01%
DPS 13.33 13.33 13.33 20.00 20.00 20.00 20.00 -23.67%
NAPS 4.52 4.40 4.31 4.26 4.76 4.65 4.55 -0.43%
Adjusted Per Share Value based on latest NOSH - 58,505
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 82.66 77.19 72.58 70.51 66.21 64.26 61.21 22.15%
EPS 3.67 3.42 3.19 3.28 2.83 2.49 2.41 32.32%
DPS 0.83 0.83 0.83 0.83 0.83 0.83 0.83 0.00%
NAPS 0.2826 0.2751 0.2694 0.1775 0.1984 0.1938 0.1896 30.45%
Price Multiplier on Financial Quarter End Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 -
Price 1.14 1.15 0.96 1.01 1.74 1.88 2.03 -
P/RPS 0.09 0.09 0.08 0.06 0.11 0.12 0.14 -25.49%
P/EPS 1.94 2.10 1.88 1.28 2.56 3.15 3.51 -32.62%
EY 51.51 47.52 53.19 77.91 39.04 31.73 28.50 48.32%
DY 11.69 11.59 13.89 19.80 11.49 10.64 9.85 12.08%
P/NAPS 0.25 0.26 0.22 0.24 0.37 0.40 0.45 -32.39%
Price Multiplier on Announcement Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 11/01/02 26/10/01 24/07/01 30/04/01 22/01/01 25/10/00 25/07/00 -
Price 1.20 1.11 1.05 0.98 1.04 1.85 2.00 -
P/RPS 0.09 0.09 0.09 0.06 0.07 0.12 0.14 -25.49%
P/EPS 2.04 2.03 2.06 1.25 1.53 3.10 3.46 -29.66%
EY 48.94 49.23 48.63 80.29 65.32 32.24 28.92 41.96%
DY 11.11 12.01 12.70 20.41 19.23 10.81 10.00 7.26%
P/NAPS 0.27 0.25 0.24 0.23 0.22 0.40 0.44 -27.76%

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