[AEON] QoQ TTM Result on 30-Nov-2001 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
11-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
30-Nov-2001 [#3]
Profit Trend
QoQ- 7.48%
YoY- 29.71%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 1,290,683 1,247,478 1,200,636 1,160,508 1,083,759 1,018,990 990,006 19.28%
PBT 87,022 84,007 80,327 78,405 72,866 68,018 69,390 16.24%
Tax -28,412 -27,624 -26,338 -26,855 -24,905 -23,209 -23,353 13.92%
NP 58,610 56,383 53,989 51,550 47,961 44,809 46,037 17.41%
-
NP to SH 58,610 56,383 53,989 51,550 47,961 44,809 46,037 17.41%
-
Tax Rate 32.65% 32.88% 32.79% 34.25% 34.18% 34.12% 33.65% -
Total Cost 1,232,073 1,191,095 1,146,647 1,108,958 1,035,798 974,181 943,969 19.37%
-
Net Worth 432,686 434,457 427,329 396,768 386,197 378,236 249,231 44.30%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div 17,549 17,549 17,549 11,701 11,701 11,701 11,701 30.92%
Div Payout % 29.94% 31.13% 32.51% 22.70% 24.40% 26.11% 25.42% -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 432,686 434,457 427,329 396,768 386,197 378,236 249,231 44.30%
NOSH 87,766 87,769 87,747 87,780 87,772 87,757 58,505 30.94%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 4.54% 4.52% 4.50% 4.44% 4.43% 4.40% 4.65% -
ROE 13.55% 12.98% 12.63% 12.99% 12.42% 11.85% 18.47% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 1,470.60 1,421.32 1,368.29 1,322.05 1,234.74 1,161.14 1,692.17 -8.90%
EPS 66.78 64.24 61.53 58.73 54.64 51.06 78.69 -10.33%
DPS 20.00 20.00 20.00 13.33 13.33 13.33 20.00 0.00%
NAPS 4.93 4.95 4.87 4.52 4.40 4.31 4.26 10.19%
Adjusted Per Share Value based on latest NOSH - 87,780
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 91.93 88.85 85.52 82.66 77.19 72.58 70.51 19.28%
EPS 4.17 4.02 3.85 3.67 3.42 3.19 3.28 17.30%
DPS 1.25 1.25 1.25 0.83 0.83 0.83 0.83 31.28%
NAPS 0.3082 0.3094 0.3044 0.2826 0.2751 0.2694 0.1775 44.31%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 1.65 1.76 1.29 1.14 1.15 0.96 1.01 -
P/RPS 0.11 0.12 0.09 0.09 0.09 0.08 0.06 49.62%
P/EPS 2.47 2.74 2.10 1.94 2.10 1.88 1.28 54.81%
EY 40.47 36.50 47.70 51.51 47.52 53.19 77.91 -35.30%
DY 12.12 11.36 15.50 11.69 11.59 13.89 19.80 -27.84%
P/NAPS 0.33 0.36 0.26 0.25 0.26 0.22 0.24 23.58%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 11/11/02 30/07/02 24/04/02 11/01/02 26/10/01 24/07/01 30/04/01 -
Price 1.59 1.67 1.55 1.20 1.11 1.05 0.98 -
P/RPS 0.11 0.12 0.11 0.09 0.09 0.09 0.06 49.62%
P/EPS 2.38 2.60 2.52 2.04 2.03 2.06 1.25 53.43%
EY 42.00 38.47 39.70 48.94 49.23 48.63 80.29 -35.00%
DY 12.58 11.98 12.90 11.11 12.01 12.70 20.41 -27.51%
P/NAPS 0.32 0.34 0.32 0.27 0.25 0.24 0.23 24.55%

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