[AEON] YoY Quarter Result on 30-Nov-2003 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
14-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 40.4%
YoY- 32.86%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 500,426 0 455,798 388,404 349,910 294,056 217,307 18.14%
PBT 28,990 0 18,632 25,462 19,485 15,925 10,386 22.77%
Tax -10,556 0 -7,042 -8,702 -6,870 -5,760 -3,810 22.59%
NP 18,434 0 11,590 16,760 12,615 10,165 6,576 22.88%
-
NP to SH 18,434 0 11,590 16,760 12,615 10,165 6,576 22.88%
-
Tax Rate 36.41% - 37.80% 34.18% 35.26% 36.17% 36.68% -
Total Cost 481,992 0 444,208 371,644 337,295 283,891 210,731 17.98%
-
Net Worth 588,132 0 530,330 484,372 444,864 396,768 278,485 16.11%
Dividend
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 588,132 0 530,330 484,372 444,864 396,768 278,485 16.11%
NOSH 175,561 175,443 175,606 87,748 87,744 87,780 58,505 24.56%
Ratio Analysis
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 3.68% 0.00% 2.54% 4.32% 3.61% 3.46% 3.03% -
ROE 3.13% 0.00% 2.19% 3.46% 2.84% 2.56% 2.36% -
Per Share
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 285.04 0.00 259.56 442.63 398.78 334.99 371.43 -5.15%
EPS 10.50 0.00 6.60 19.10 14.38 11.58 11.24 -1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 0.00 3.02 5.52 5.07 4.52 4.76 -6.78%
Adjusted Per Share Value based on latest NOSH - 87,748
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 35.64 0.00 32.46 27.66 24.92 20.94 15.48 18.13%
EPS 1.31 0.00 0.83 1.19 0.90 0.72 0.47 22.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.00 0.3777 0.345 0.3169 0.2826 0.1984 16.11%
Price Multiplier on Financial Quarter End Date
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/05 30/09/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 2.70 2.62 2.45 2.25 1.60 1.14 1.74 -
P/RPS 0.95 0.00 0.94 0.51 0.40 0.34 0.47 15.10%
P/EPS 25.71 0.00 37.12 11.78 11.13 9.84 15.48 10.67%
EY 3.89 0.00 2.69 8.49 8.99 10.16 6.46 -9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.81 0.41 0.32 0.25 0.37 16.95%
Price Multiplier on Announcement Date
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 12/01/06 - 19/01/05 14/01/04 29/01/03 11/01/02 22/01/01 -
Price 2.85 0.00 2.55 2.50 1.70 1.20 1.04 -
P/RPS 1.00 0.00 0.98 0.56 0.43 0.36 0.28 28.97%
P/EPS 27.14 0.00 38.64 13.09 11.82 10.36 9.25 24.00%
EY 3.68 0.00 2.59 7.64 8.46 9.65 10.81 -19.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.84 0.45 0.34 0.27 0.22 31.01%

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