[AEON] QoQ Annualized 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- 26.05%
YoY- 17.47%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 1,638,996 1,549,776 1,523,781 1,449,081 1,396,814 1,309,292 1,368,268 12.72%
PBT 62,062 47,904 96,288 73,917 59,952 45,232 90,833 -22.33%
Tax -23,948 -19,416 -32,700 -26,481 -22,318 -17,712 -30,288 -14.43%
NP 38,114 28,488 63,588 47,436 37,634 27,520 60,545 -26.44%
-
NP to SH 38,114 28,488 63,588 47,436 37,634 27,520 60,545 -26.44%
-
Tax Rate 38.59% 40.53% 33.96% 35.83% 37.23% 39.16% 33.34% -
Total Cost 1,600,882 1,521,288 1,460,193 1,401,645 1,359,180 1,281,772 1,307,723 14.36%
-
Net Worth 518,539 519,239 512,495 484,422 467,792 468,612 461,552 8.03%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - 17,551 - - - 17,549 -
Div Payout % - - 27.60% - - - 28.99% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 518,539 519,239 512,495 484,422 467,792 468,612 461,552 8.03%
NOSH 87,739 87,709 87,756 87,757 87,765 87,755 87,747 -0.00%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 2.33% 1.84% 4.17% 3.27% 2.69% 2.10% 4.42% -
ROE 7.35% 5.49% 12.41% 9.79% 8.05% 5.87% 13.12% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 1,868.03 1,766.94 1,736.38 1,651.23 1,591.52 1,491.98 1,559.32 12.73%
EPS 43.44 32.48 72.46 54.05 42.88 31.36 69.00 -26.44%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 5.91 5.92 5.84 5.52 5.33 5.34 5.26 8.03%
Adjusted Per Share Value based on latest NOSH - 87,748
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 116.74 110.38 108.53 103.21 99.49 93.25 97.45 12.73%
EPS 2.71 2.03 4.53 3.38 2.68 1.96 4.31 -26.50%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.25 -
NAPS 0.3693 0.3698 0.365 0.345 0.3332 0.3338 0.3287 8.03%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 2.65 2.70 2.70 2.25 1.91 1.70 1.64 -
P/RPS 0.14 0.15 0.16 0.14 0.12 0.11 0.11 17.35%
P/EPS 6.10 8.31 3.73 4.16 4.45 5.42 2.38 86.75%
EY 16.39 12.03 26.84 24.02 22.45 18.45 42.07 -46.50%
DY 0.00 0.00 7.41 0.00 0.00 0.00 12.20 -
P/NAPS 0.45 0.46 0.46 0.41 0.36 0.32 0.31 28.05%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 20/10/04 23/07/04 21/04/04 14/01/04 22/10/03 23/07/03 24/04/03 -
Price 2.49 2.78 2.80 2.50 2.19 1.85 1.69 -
P/RPS 0.13 0.16 0.16 0.15 0.14 0.12 0.11 11.72%
P/EPS 5.73 8.56 3.86 4.63 5.11 5.90 2.45 75.74%
EY 17.45 11.68 25.88 21.62 19.58 16.95 40.83 -43.11%
DY 0.00 0.00 7.14 0.00 0.00 0.00 11.83 -
P/NAPS 0.42 0.47 0.48 0.45 0.41 0.35 0.32 19.77%

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