[AEON] QoQ TTM Result on 31-Aug-2001 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
31-Aug-2001 [#2]
Profit Trend
QoQ- 7.03%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Revenue 1,247,478 1,200,636 1,160,508 1,083,759 1,018,990 990,006 929,610 21.68%
PBT 84,007 80,327 78,405 72,866 68,018 69,390 59,316 26.14%
Tax -27,624 -26,338 -26,855 -24,905 -23,209 -23,353 -19,574 25.84%
NP 56,383 53,989 51,550 47,961 44,809 46,037 39,742 26.28%
-
NP to SH 56,383 53,989 51,550 47,961 44,809 46,037 39,742 26.28%
-
Tax Rate 32.88% 32.79% 34.25% 34.18% 34.12% 33.65% 33.00% -
Total Cost 1,191,095 1,146,647 1,108,958 1,035,798 974,181 943,969 889,868 21.47%
-
Net Worth 434,457 427,329 396,768 386,197 378,236 249,231 278,485 34.54%
Dividend
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Div 17,549 17,549 11,701 11,701 11,701 11,701 11,701 31.05%
Div Payout % 31.13% 32.51% 22.70% 24.40% 26.11% 25.42% 29.44% -
Equity
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Net Worth 434,457 427,329 396,768 386,197 378,236 249,231 278,485 34.54%
NOSH 87,769 87,747 87,780 87,772 87,757 58,505 58,505 31.08%
Ratio Analysis
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
NP Margin 4.52% 4.50% 4.44% 4.43% 4.40% 4.65% 4.28% -
ROE 12.98% 12.63% 12.99% 12.42% 11.85% 18.47% 14.27% -
Per Share
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 1,421.32 1,368.29 1,322.05 1,234.74 1,161.14 1,692.17 1,588.93 -7.16%
EPS 64.24 61.53 58.73 54.64 51.06 78.69 67.93 -3.65%
DPS 20.00 20.00 13.33 13.33 13.33 20.00 20.00 0.00%
NAPS 4.95 4.87 4.52 4.40 4.31 4.26 4.76 2.64%
Adjusted Per Share Value based on latest NOSH - 87,772
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
RPS 88.85 85.52 82.66 77.19 72.58 70.51 66.21 21.68%
EPS 4.02 3.85 3.67 3.42 3.19 3.28 2.83 26.39%
DPS 1.25 1.25 0.83 0.83 0.83 0.83 0.83 31.42%
NAPS 0.3094 0.3044 0.2826 0.2751 0.2694 0.1775 0.1984 34.51%
Price Multiplier on Financial Quarter End Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 -
Price 1.76 1.29 1.14 1.15 0.96 1.01 1.74 -
P/RPS 0.12 0.09 0.09 0.09 0.08 0.06 0.11 5.97%
P/EPS 2.74 2.10 1.94 2.10 1.88 1.28 2.56 4.63%
EY 36.50 47.70 51.51 47.52 53.19 77.91 39.04 -4.38%
DY 11.36 15.50 11.69 11.59 13.89 19.80 11.49 -0.75%
P/NAPS 0.36 0.26 0.25 0.26 0.22 0.24 0.37 -1.81%
Price Multiplier on Announcement Date
31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 CAGR
Date 30/07/02 24/04/02 11/01/02 26/10/01 24/07/01 30/04/01 22/01/01 -
Price 1.67 1.55 1.20 1.11 1.05 0.98 1.04 -
P/RPS 0.12 0.11 0.09 0.09 0.09 0.06 0.07 43.28%
P/EPS 2.60 2.52 2.04 2.03 2.06 1.25 1.53 42.44%
EY 38.47 39.70 48.94 49.23 48.63 80.29 65.32 -29.76%
DY 11.98 12.90 11.11 12.01 12.70 20.41 19.23 -27.07%
P/NAPS 0.34 0.32 0.27 0.25 0.24 0.23 0.22 33.70%

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