[AEON] QoQ TTM Result on 28-Feb-2002 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
28-Feb-2002 [#4]
Profit Trend
QoQ- 4.73%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 1,346,537 1,290,683 1,247,478 1,200,636 1,160,508 1,083,759 1,018,990 20.39%
PBT 90,582 87,022 84,007 80,327 78,405 72,866 68,018 21.02%
Tax -29,522 -28,412 -27,624 -26,338 -26,855 -24,905 -23,209 17.38%
NP 61,060 58,610 56,383 53,989 51,550 47,961 44,809 22.88%
-
NP to SH 61,060 58,610 56,383 53,989 51,550 47,961 44,809 22.88%
-
Tax Rate 32.59% 32.65% 32.88% 32.79% 34.25% 34.18% 34.12% -
Total Cost 1,285,477 1,232,073 1,191,095 1,146,647 1,108,958 1,035,798 974,181 20.28%
-
Net Worth 444,864 432,686 434,457 427,329 396,768 386,197 378,236 11.41%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 17,549 17,549 17,549 17,549 11,701 11,701 11,701 30.99%
Div Payout % 28.74% 29.94% 31.13% 32.51% 22.70% 24.40% 26.11% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 444,864 432,686 434,457 427,329 396,768 386,197 378,236 11.41%
NOSH 87,744 87,766 87,769 87,747 87,780 87,772 87,757 -0.00%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 4.53% 4.54% 4.52% 4.50% 4.44% 4.43% 4.40% -
ROE 13.73% 13.55% 12.98% 12.63% 12.99% 12.42% 11.85% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 1,534.61 1,470.60 1,421.32 1,368.29 1,322.05 1,234.74 1,161.14 20.41%
EPS 69.59 66.78 64.24 61.53 58.73 54.64 51.06 22.90%
DPS 20.00 20.00 20.00 20.00 13.33 13.33 13.33 31.02%
NAPS 5.07 4.93 4.95 4.87 4.52 4.40 4.31 11.42%
Adjusted Per Share Value based on latest NOSH - 87,747
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 95.91 91.93 88.85 85.52 82.66 77.19 72.58 20.39%
EPS 4.35 4.17 4.02 3.85 3.67 3.42 3.19 22.94%
DPS 1.25 1.25 1.25 1.25 0.83 0.83 0.83 31.35%
NAPS 0.3169 0.3082 0.3094 0.3044 0.2826 0.2751 0.2694 11.42%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 1.60 1.65 1.76 1.29 1.14 1.15 0.96 -
P/RPS 0.10 0.11 0.12 0.09 0.09 0.09 0.08 16.02%
P/EPS 2.30 2.47 2.74 2.10 1.94 2.10 1.88 14.37%
EY 43.49 40.47 36.50 47.70 51.51 47.52 53.19 -12.55%
DY 12.50 12.12 11.36 15.50 11.69 11.59 13.89 -6.78%
P/NAPS 0.32 0.33 0.36 0.26 0.25 0.26 0.22 28.34%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/01/03 11/11/02 30/07/02 24/04/02 11/01/02 26/10/01 24/07/01 -
Price 1.70 1.59 1.67 1.55 1.20 1.11 1.05 -
P/RPS 0.11 0.11 0.12 0.11 0.09 0.09 0.09 14.30%
P/EPS 2.44 2.38 2.60 2.52 2.04 2.03 2.06 11.93%
EY 40.93 42.00 38.47 39.70 48.94 49.23 48.63 -10.84%
DY 11.76 12.58 11.98 12.90 11.11 12.01 12.70 -4.99%
P/NAPS 0.34 0.32 0.34 0.32 0.27 0.25 0.24 26.11%

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