[AEON] YoY Quarter Result on 31-Aug-2003 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 73.5%
YoY- 10.49%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 457,644 0 432,054 371,084 322,657 279,452 214,683 16.33%
PBT 22,717 0 19,055 18,668 16,715 13,700 8,852 20.73%
Tax -8,471 0 -7,120 -6,731 -5,911 -5,072 -3,376 20.18%
NP 14,246 0 11,935 11,937 10,804 8,628 5,476 21.05%
-
NP to SH 14,246 0 11,935 11,937 10,804 8,628 5,476 21.05%
-
Tax Rate 37.29% - 37.37% 36.06% 35.36% 37.02% 38.14% -
Total Cost 443,398 0 420,119 359,147 311,853 270,824 209,207 16.20%
-
Net Worth 570,190 0 518,645 467,825 432,686 386,197 272,044 15.94%
Dividend
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 570,190 0 518,645 467,825 432,686 386,197 272,044 15.94%
NOSH 175,443 175,388 87,757 87,772 87,766 87,772 58,504 24.54%
Ratio Analysis
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 3.11% 0.00% 2.76% 3.22% 3.35% 3.09% 2.55% -
ROE 2.50% 0.00% 2.30% 2.55% 2.50% 2.23% 2.01% -
Per Share
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 260.85 0.00 492.33 422.78 367.63 318.38 366.95 -6.59%
EPS 8.12 0.00 13.60 13.60 12.31 9.83 9.36 -2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.25 0.00 5.91 5.33 4.93 4.40 4.65 -6.90%
Adjusted Per Share Value based on latest NOSH - 87,772
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 32.60 0.00 30.77 26.43 22.98 19.90 15.29 16.33%
EPS 1.01 0.00 0.85 0.85 0.77 0.61 0.39 20.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4061 0.00 0.3694 0.3332 0.3082 0.2751 0.1938 15.93%
Price Multiplier on Financial Quarter End Date
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/05 30/06/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 2.53 2.33 2.65 1.91 1.65 1.15 1.88 -
P/RPS 0.97 0.00 0.54 0.45 0.45 0.36 0.51 13.71%
P/EPS 31.16 0.00 19.49 14.04 13.40 11.70 20.09 9.16%
EY 3.21 0.00 5.13 7.12 7.46 8.55 4.98 -8.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.00 0.45 0.36 0.33 0.26 0.40 14.28%
Price Multiplier on Announcement Date
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 20/10/05 - 20/10/04 22/10/03 11/11/02 26/10/01 25/10/00 -
Price 2.60 0.00 2.49 2.19 1.59 1.11 1.85 -
P/RPS 1.00 0.00 0.51 0.52 0.43 0.35 0.50 14.86%
P/EPS 32.02 0.00 18.31 16.10 12.92 11.29 19.76 10.12%
EY 3.12 0.00 5.46 6.21 7.74 8.86 5.06 -9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.42 0.41 0.32 0.25 0.40 14.86%

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