[AEON] YoY 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- 139.86%
YoY- -1.67%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 0 509,268 436,970 406,845 385,114 344,986 284,590 -
PBT 0 49,347 40,850 43,201 42,950 41,028 30,954 -
Tax 0 -15,747 -12,839 -12,943 -12,177 -12,694 -8,915 -
NP 0 33,600 28,011 30,258 30,773 28,334 22,039 -
-
NP to SH 0 33,600 28,011 30,258 30,773 28,334 22,039 -
-
Tax Rate - 31.91% 31.43% 29.96% 28.35% 30.94% 28.80% -
Total Cost 0 475,668 408,959 376,587 354,341 316,652 262,551 -
-
Net Worth 621,489 563,216 512,481 474,659 427,329 249,231 260,349 16.06%
Dividend
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - 21,054 17,550 17,547 17,549 11,701 11,701 -
Div Payout % - 62.66% 62.66% 57.99% 57.03% 41.30% 53.09% -
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 621,489 563,216 512,481 474,659 427,329 249,231 260,349 16.06%
NOSH 175,561 175,456 87,753 87,737 87,747 58,505 58,505 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% 6.60% 6.41% 7.44% 7.99% 8.21% 7.74% -
ROE 0.00% 5.97% 5.47% 6.37% 7.20% 11.37% 8.47% -
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 0.00 290.25 497.95 463.71 438.89 589.67 486.43 -
EPS 0.00 19.15 31.92 34.48 35.07 48.43 37.67 -
DPS 0.00 12.00 20.00 20.00 20.00 20.00 20.00 -
NAPS 3.54 3.21 5.84 5.41 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 36.27 31.12 28.98 27.43 24.57 20.27 -
EPS 0.00 2.39 2.00 2.16 2.19 2.02 1.57 -
DPS 0.00 1.50 1.25 1.25 1.25 0.83 0.83 -
NAPS 0.4427 0.4012 0.365 0.3381 0.3044 0.1775 0.1854 16.06%
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 0.84 0.54 0.35 0.29 0.17 0.42 -
P/EPS 0.00 12.79 8.46 4.76 3.68 2.09 5.42 -
EY 0.00 7.82 11.82 21.03 27.19 47.95 18.47 -
DY 0.00 4.90 7.41 12.20 15.50 19.80 9.80 -
P/NAPS 0.79 0.76 0.46 0.30 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 0.83 0.56 0.36 0.35 0.17 0.42 -
P/EPS 0.00 12.53 8.77 4.90 4.42 2.02 5.42 -
EY 0.00 7.98 11.40 20.41 22.63 49.42 18.47 -
DY 0.00 5.00 7.14 11.83 12.90 20.41 9.80 -
P/NAPS 0.00 0.75 0.48 0.31 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