[AEON] YoY TTM Result on 31-May-2003 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- 0.1%
YoY- 7.49%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 1,088,224 1,381,643 1,583,902 1,406,735 1,247,478 1,018,990 859,326 4.12%
PBT 77,500 79,960 96,956 90,709 84,007 68,018 53,048 6.71%
Tax -25,768 -27,544 -33,126 -30,101 -27,624 -23,209 -19,208 5.16%
NP 51,732 52,416 63,830 60,608 56,383 44,809 33,840 7.54%
-
NP to SH 51,732 52,416 63,830 60,608 56,383 44,809 33,840 7.54%
-
Tax Rate 33.25% 34.45% 34.17% 33.18% 32.88% 34.12% 36.21% -
Total Cost 1,036,492 1,329,227 1,520,072 1,346,127 1,191,095 974,181 825,486 3.97%
-
Net Worth 526,634 570,012 519,239 468,612 434,457 378,236 266,170 12.40%
Dividend
31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div 26,329 21,054 17,550 17,547 17,549 11,701 11,701 14.90%
Div Payout % 50.90% 40.17% 27.50% 28.95% 31.13% 26.11% 34.58% -
Equity
31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 526,634 570,012 519,239 468,612 434,457 378,236 266,170 12.40%
NOSH 175,544 175,388 87,709 87,755 87,769 87,757 58,498 20.72%
Ratio Analysis
31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 4.75% 3.79% 4.03% 4.31% 4.52% 4.40% 3.94% -
ROE 9.82% 9.20% 12.29% 12.93% 12.98% 11.85% 12.71% -
Per Share
31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 619.91 787.76 1,805.85 1,603.02 1,421.32 1,161.14 1,468.96 -13.74%
EPS 29.47 29.89 72.77 69.06 64.24 51.06 57.85 -10.91%
DPS 15.00 12.00 20.00 20.00 20.00 13.33 20.00 -4.81%
NAPS 3.00 3.25 5.92 5.34 4.95 4.31 4.55 -6.88%
Adjusted Per Share Value based on latest NOSH - 87,755
31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 77.51 98.41 112.81 100.19 88.85 72.58 61.21 4.12%
EPS 3.68 3.73 4.55 4.32 4.02 3.19 2.41 7.52%
DPS 1.88 1.50 1.25 1.25 1.25 0.83 0.83 15.03%
NAPS 0.3751 0.406 0.3698 0.3338 0.3094 0.2694 0.1896 12.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 31/03/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 3.05 2.25 2.70 1.70 1.76 0.96 2.03 -
P/RPS 0.49 0.29 0.15 0.11 0.12 0.08 0.14 23.94%
P/EPS 10.35 7.53 3.71 2.46 2.74 1.88 3.51 20.35%
EY 9.66 13.28 26.95 40.63 36.50 53.19 28.50 -16.92%
DY 4.92 5.33 7.41 11.76 11.36 13.89 9.85 -11.21%
P/NAPS 1.02 0.69 0.46 0.32 0.36 0.22 0.45 15.05%
Price Multiplier on Announcement Date
31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date - - 23/07/04 23/07/03 30/07/02 24/07/01 25/07/00 -
Price 0.00 0.00 2.78 1.85 1.67 1.05 2.00 -
P/RPS 0.00 0.00 0.15 0.12 0.12 0.09 0.14 -
P/EPS 0.00 0.00 3.82 2.68 2.60 2.06 3.46 -
EY 0.00 0.00 26.18 37.33 38.47 48.63 28.92 -
DY 0.00 0.00 7.19 10.81 11.98 12.70 10.00 -
P/NAPS 0.00 0.00 0.47 0.35 0.34 0.24 0.44 -

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