[AEON] QoQ Annualized Quarter Result on 28-Feb-2002 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
28-Feb-2002 [#4]
Profit Trend
QoQ- 74.41%
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 1,281,897 1,223,026 1,155,424 1,200,637 1,087,362 1,042,932 968,056 20.56%
PBT 63,509 56,294 45,728 80,327 49,836 42,904 31,008 61.20%
Tax -23,126 -21,152 -18,660 -26,338 -18,881 -16,802 -13,316 44.43%
NP 40,382 35,142 27,068 53,989 30,954 26,102 17,692 73.26%
-
NP to SH 40,382 35,142 27,068 53,989 30,954 26,102 17,692 73.26%
-
Tax Rate 36.41% 37.57% 40.81% 32.79% 37.89% 39.16% 42.94% -
Total Cost 1,241,514 1,187,884 1,128,356 1,146,648 1,056,408 1,016,830 950,364 19.48%
-
Net Worth 444,931 432,692 434,457 427,314 396,584 386,176 378,236 11.42%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - 17,548 - - - -
Div Payout % - - - 32.50% - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 444,931 432,692 434,457 427,314 396,584 386,176 378,236 11.42%
NOSH 87,757 87,767 87,769 87,744 87,739 87,767 87,757 0.00%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 3.15% 2.87% 2.34% 4.50% 2.85% 2.50% 1.83% -
ROE 9.08% 8.12% 6.23% 12.63% 7.81% 6.76% 4.68% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 1,460.72 1,393.49 1,316.44 1,368.34 1,239.30 1,188.29 1,103.10 20.56%
EPS 46.03 40.04 30.84 61.53 35.28 29.74 20.16 73.30%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 5.07 4.93 4.95 4.87 4.52 4.40 4.31 11.42%
Adjusted Per Share Value based on latest NOSH - 87,747
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 91.30 87.11 82.30 85.52 77.45 74.28 68.95 20.56%
EPS 2.88 2.50 1.93 3.85 2.20 1.86 1.26 73.43%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.3169 0.3082 0.3094 0.3044 0.2825 0.2751 0.2694 11.42%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 1.60 1.65 1.76 1.29 1.14 1.15 0.96 -
P/RPS 0.11 0.12 0.13 0.09 0.09 0.10 0.09 14.30%
P/EPS 3.48 4.12 5.71 2.10 3.23 3.87 4.76 -18.82%
EY 28.76 24.27 17.52 47.70 30.95 25.86 21.00 23.30%
DY 0.00 0.00 0.00 15.50 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.36 0.26 0.25 0.26 0.22 28.34%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/01/03 11/11/02 30/07/02 24/04/02 11/01/02 26/10/01 24/07/01 -
Price 1.70 1.59 1.67 1.55 1.20 1.11 1.05 -
P/RPS 0.12 0.11 0.13 0.11 0.10 0.09 0.10 12.91%
P/EPS 3.69 3.97 5.42 2.52 3.40 3.73 5.21 -20.52%
EY 27.07 25.18 18.47 39.70 29.40 26.79 19.20 25.70%
DY 0.00 0.00 0.00 12.90 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.34 0.32 0.27 0.25 0.24 26.11%

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