[AEON] YoY Cumulative Quarter Result on 28-Feb-2003 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#4]
Profit Trend
QoQ- 99.9%
YoY- 12.14%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 0 1,784,564 1,523,781 1,368,268 1,200,637 990,006 804,214 -
PBT 0 99,010 96,288 90,833 80,327 69,390 55,710 -
Tax 0 -34,763 -32,700 -30,288 -26,338 -23,353 -17,500 -
NP 0 64,247 63,588 60,545 53,989 46,037 38,210 -
-
NP to SH 0 64,247 63,588 60,545 53,989 46,037 38,210 -
-
Tax Rate - 35.11% 33.96% 33.34% 32.79% 33.65% 31.41% -
Total Cost 0 1,720,317 1,460,193 1,307,723 1,146,648 943,969 766,004 -
-
Net Worth 621,227 563,323 512,495 461,552 427,314 287,984 260,334 16.05%
Dividend
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - 21,058 17,551 17,549 17,548 - - -
Div Payout % - 32.78% 27.60% 28.99% 32.50% - - -
Equity
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 621,227 563,323 512,495 461,552 427,314 287,984 260,334 16.05%
NOSH 175,488 175,490 87,756 87,747 87,744 67,602 58,502 20.69%
Ratio Analysis
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 0.00% 3.60% 4.17% 4.42% 4.50% 4.65% 4.75% -
ROE 0.00% 11.40% 12.41% 13.12% 12.63% 15.99% 14.68% -
Per Share
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 0.00 1,016.90 1,736.38 1,559.32 1,368.34 1,464.46 1,374.68 -
EPS 0.00 36.61 72.46 69.00 61.53 68.10 57.50 -
DPS 0.00 12.00 20.00 20.00 20.00 0.00 0.00 -
NAPS 3.54 3.21 5.84 5.26 4.87 4.26 4.45 -3.84%
Adjusted Per Share Value based on latest NOSH - 87,737
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 0.00 127.11 108.53 97.45 85.52 70.51 57.28 -
EPS 0.00 4.58 4.53 4.31 3.85 3.28 2.72 -
DPS 0.00 1.50 1.25 1.25 1.25 0.00 0.00 -
NAPS 0.4425 0.4012 0.365 0.3287 0.3044 0.2051 0.1854 16.05%
Price Multiplier on Financial Quarter End Date
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 30/12/05 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 2.80 2.45 2.70 1.64 1.29 1.01 2.04 -
P/RPS 0.00 0.24 0.16 0.11 0.09 0.07 0.15 -
P/EPS 0.00 6.69 3.73 2.38 2.10 1.48 3.12 -
EY 0.00 14.94 26.84 42.07 47.70 67.43 32.02 -
DY 0.00 4.90 7.41 12.20 15.50 0.00 0.00 -
P/NAPS 0.79 0.76 0.46 0.31 0.26 0.24 0.46 9.70%
Price Multiplier on Announcement Date
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date - 28/04/05 21/04/04 24/04/03 24/04/02 30/04/01 24/04/00 -
Price 0.00 2.40 2.80 1.69 1.55 0.98 2.04 -
P/RPS 0.00 0.24 0.16 0.11 0.11 0.07 0.15 -
P/EPS 0.00 6.56 3.86 2.45 2.52 1.44 3.12 -
EY 0.00 15.25 25.88 40.83 39.70 69.49 32.02 -
DY 0.00 5.00 7.14 11.83 12.90 0.00 0.00 -
P/NAPS 0.00 0.75 0.48 0.32 0.32 0.23 0.46 -

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