[AEON] QoQ TTM Result on 30-Nov-2002 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
30-Nov-2002 [#3]
Profit Trend
QoQ- 4.18%
YoY- 18.45%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 1,455,162 1,406,735 1,368,268 1,346,537 1,290,683 1,247,478 1,200,636 13.63%
PBT 92,662 90,709 90,833 90,582 87,022 84,007 80,327 9.96%
Tax -30,972 -30,101 -30,288 -29,522 -28,412 -27,624 -26,338 11.37%
NP 61,690 60,608 60,545 61,060 58,610 56,383 53,989 9.26%
-
NP to SH 61,690 60,608 60,545 61,060 58,610 56,383 53,989 9.26%
-
Tax Rate 33.42% 33.18% 33.34% 32.59% 32.65% 32.88% 32.79% -
Total Cost 1,393,472 1,346,127 1,307,723 1,285,477 1,232,073 1,191,095 1,146,647 13.83%
-
Net Worth 467,825 468,612 474,659 444,864 432,686 434,457 427,329 6.20%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 17,547 17,547 17,547 17,549 17,549 17,549 17,549 -0.00%
Div Payout % 28.44% 28.95% 28.98% 28.74% 29.94% 31.13% 32.51% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 467,825 468,612 474,659 444,864 432,686 434,457 427,329 6.20%
NOSH 87,772 87,755 87,737 87,744 87,766 87,769 87,747 0.01%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 4.24% 4.31% 4.42% 4.53% 4.54% 4.52% 4.50% -
ROE 13.19% 12.93% 12.76% 13.73% 13.55% 12.98% 12.63% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 1,657.89 1,603.02 1,559.50 1,534.61 1,470.60 1,421.32 1,368.29 13.61%
EPS 70.28 69.06 69.01 69.59 66.78 64.24 61.53 9.24%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 5.33 5.34 5.41 5.07 4.93 4.95 4.87 6.18%
Adjusted Per Share Value based on latest NOSH - 87,744
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 103.64 100.19 97.45 95.91 91.93 88.85 85.52 13.62%
EPS 4.39 4.32 4.31 4.35 4.17 4.02 3.85 9.11%
DPS 1.25 1.25 1.25 1.25 1.25 1.25 1.25 0.00%
NAPS 0.3332 0.3338 0.3381 0.3169 0.3082 0.3094 0.3044 6.19%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 1.91 1.70 1.64 1.60 1.65 1.76 1.29 -
P/RPS 0.12 0.11 0.11 0.10 0.11 0.12 0.09 21.07%
P/EPS 2.72 2.46 2.38 2.30 2.47 2.74 2.10 18.76%
EY 36.80 40.63 42.08 43.49 40.47 36.50 47.70 -15.84%
DY 10.47 11.76 12.20 12.50 12.12 11.36 15.50 -22.95%
P/NAPS 0.36 0.32 0.30 0.32 0.33 0.36 0.26 24.15%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 22/10/03 23/07/03 24/04/03 29/01/03 11/11/02 30/07/02 24/04/02 -
Price 2.19 1.85 1.69 1.70 1.59 1.67 1.55 -
P/RPS 0.13 0.12 0.11 0.11 0.11 0.12 0.11 11.74%
P/EPS 3.12 2.68 2.45 2.44 2.38 2.60 2.52 15.25%
EY 32.09 37.33 40.83 40.93 42.00 38.47 39.70 -13.19%
DY 9.13 10.81 11.83 11.76 12.58 11.98 12.90 -20.53%
P/NAPS 0.41 0.35 0.31 0.34 0.32 0.34 0.32 17.91%

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