[AEON] QoQ TTM Result on 30-Nov-2000 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2001
Quarter
30-Nov-2000 [#3]
Profit Trend
QoQ- 13.88%
YoY- 546.21%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Revenue 1,083,759 1,018,990 990,006 929,610 902,263 859,326 646,296 41.01%
PBT 72,866 68,018 69,390 59,316 54,794 53,048 43,924 40.00%
Tax -24,905 -23,209 -23,353 -19,574 -19,896 -19,208 -15,735 35.70%
NP 47,961 44,809 46,037 39,742 34,898 33,840 28,189 42.38%
-
NP to SH 47,961 44,809 46,037 39,742 34,898 33,840 28,189 42.38%
-
Tax Rate 34.18% 34.12% 33.65% 33.00% 36.31% 36.21% 35.82% -
Total Cost 1,035,798 974,181 943,969 889,868 867,365 825,486 618,107 40.95%
-
Net Worth 386,197 378,236 249,231 278,485 272,044 266,170 260,349 29.97%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Div 11,701 11,701 11,701 11,701 11,701 11,701 11,701 0.00%
Div Payout % 24.40% 26.11% 25.42% 29.44% 33.53% 34.58% 41.51% -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Net Worth 386,197 378,236 249,231 278,485 272,044 266,170 260,349 29.97%
NOSH 87,772 87,757 58,505 58,505 58,504 58,498 58,505 30.95%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
NP Margin 4.43% 4.40% 4.65% 4.28% 3.87% 3.94% 4.36% -
ROE 12.42% 11.85% 18.47% 14.27% 12.83% 12.71% 10.83% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 1,234.74 1,161.14 1,692.17 1,588.93 1,542.22 1,468.96 1,104.68 7.68%
EPS 54.64 51.06 78.69 67.93 59.65 57.85 48.18 8.72%
DPS 13.33 13.33 20.00 20.00 20.00 20.00 20.00 -23.64%
NAPS 4.40 4.31 4.26 4.76 4.65 4.55 4.45 -0.74%
Adjusted Per Share Value based on latest NOSH - 58,505
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 77.19 72.58 70.51 66.21 64.26 61.21 46.03 41.01%
EPS 3.42 3.19 3.28 2.83 2.49 2.41 2.01 42.38%
DPS 0.83 0.83 0.83 0.83 0.83 0.83 0.83 0.00%
NAPS 0.2751 0.2694 0.1775 0.1984 0.1938 0.1896 0.1854 29.99%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 -
Price 1.15 0.96 1.01 1.74 1.88 2.03 2.04 -
P/RPS 0.09 0.08 0.06 0.11 0.12 0.14 0.18 -36.92%
P/EPS 2.10 1.88 1.28 2.56 3.15 3.51 4.23 -37.22%
EY 47.52 53.19 77.91 39.04 31.73 28.50 23.62 59.16%
DY 11.59 13.89 19.80 11.49 10.64 9.85 9.80 11.79%
P/NAPS 0.26 0.22 0.24 0.37 0.40 0.45 0.46 -31.56%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 26/10/01 24/07/01 30/04/01 22/01/01 25/10/00 25/07/00 - -
Price 1.11 1.05 0.98 1.04 1.85 2.00 0.00 -
P/RPS 0.09 0.09 0.06 0.07 0.12 0.14 0.00 -
P/EPS 2.03 2.06 1.25 1.53 3.10 3.46 0.00 -
EY 49.23 48.63 80.29 65.32 32.24 28.92 0.00 -
DY 12.01 12.70 20.41 19.23 10.81 10.00 0.00 -
P/NAPS 0.25 0.24 0.23 0.22 0.40 0.44 0.00 -

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