[AEON] QoQ TTM Result on 31-Aug-2002 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-Aug-2002 [#2]
Profit Trend
QoQ- 3.95%
YoY- 22.2%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 1,406,735 1,368,268 1,346,537 1,290,683 1,247,478 1,200,636 1,160,508 13.69%
PBT 90,709 90,833 90,582 87,022 84,007 80,327 78,405 10.21%
Tax -30,101 -30,288 -29,522 -28,412 -27,624 -26,338 -26,855 7.91%
NP 60,608 60,545 61,060 58,610 56,383 53,989 51,550 11.40%
-
NP to SH 60,608 60,545 61,060 58,610 56,383 53,989 51,550 11.40%
-
Tax Rate 33.18% 33.34% 32.59% 32.65% 32.88% 32.79% 34.25% -
Total Cost 1,346,127 1,307,723 1,285,477 1,232,073 1,191,095 1,146,647 1,108,958 13.80%
-
Net Worth 468,612 474,659 444,864 432,686 434,457 427,329 396,768 11.74%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 17,547 17,547 17,549 17,549 17,549 17,549 11,701 31.04%
Div Payout % 28.95% 28.98% 28.74% 29.94% 31.13% 32.51% 22.70% -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 468,612 474,659 444,864 432,686 434,457 427,329 396,768 11.74%
NOSH 87,755 87,737 87,744 87,766 87,769 87,747 87,780 -0.01%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 4.31% 4.42% 4.53% 4.54% 4.52% 4.50% 4.44% -
ROE 12.93% 12.76% 13.73% 13.55% 12.98% 12.63% 12.99% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 1,603.02 1,559.50 1,534.61 1,470.60 1,421.32 1,368.29 1,322.05 13.72%
EPS 69.06 69.01 69.59 66.78 64.24 61.53 58.73 11.41%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 13.33 31.09%
NAPS 5.34 5.41 5.07 4.93 4.95 4.87 4.52 11.76%
Adjusted Per Share Value based on latest NOSH - 87,766
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 100.19 97.45 95.91 91.93 88.85 85.52 82.66 13.69%
EPS 4.32 4.31 4.35 4.17 4.02 3.85 3.67 11.49%
DPS 1.25 1.25 1.25 1.25 1.25 1.25 0.83 31.42%
NAPS 0.3338 0.3381 0.3169 0.3082 0.3094 0.3044 0.2826 11.75%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 1.70 1.64 1.60 1.65 1.76 1.29 1.14 -
P/RPS 0.11 0.11 0.10 0.11 0.12 0.09 0.09 14.32%
P/EPS 2.46 2.38 2.30 2.47 2.74 2.10 1.94 17.17%
EY 40.63 42.08 43.49 40.47 36.50 47.70 51.51 -14.64%
DY 11.76 12.20 12.50 12.12 11.36 15.50 11.69 0.39%
P/NAPS 0.32 0.30 0.32 0.33 0.36 0.26 0.25 17.90%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 23/07/03 24/04/03 29/01/03 11/11/02 30/07/02 24/04/02 11/01/02 -
Price 1.85 1.69 1.70 1.59 1.67 1.55 1.20 -
P/RPS 0.12 0.11 0.11 0.11 0.12 0.11 0.09 21.16%
P/EPS 2.68 2.45 2.44 2.38 2.60 2.52 2.04 19.97%
EY 37.33 40.83 40.93 42.00 38.47 39.70 48.94 -16.53%
DY 10.81 11.83 11.76 12.58 11.98 12.90 11.11 -1.81%
P/NAPS 0.35 0.31 0.34 0.32 0.34 0.32 0.27 18.90%

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