[AEON] QoQ Annualized 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- 36.75%
YoY- 7.09%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 1,549,776 1,523,781 1,449,081 1,396,814 1,309,292 1,368,268 1,281,897 13.47%
PBT 47,904 96,288 73,917 59,952 45,232 90,833 63,509 -17.12%
Tax -19,416 -32,700 -26,481 -22,318 -17,712 -30,288 -23,126 -10.99%
NP 28,488 63,588 47,436 37,634 27,520 60,545 40,382 -20.73%
-
NP to SH 28,488 63,588 47,436 37,634 27,520 60,545 40,382 -20.73%
-
Tax Rate 40.53% 33.96% 35.83% 37.23% 39.16% 33.34% 36.41% -
Total Cost 1,521,288 1,460,193 1,401,645 1,359,180 1,281,772 1,307,723 1,241,514 14.49%
-
Net Worth 519,239 512,495 484,422 467,792 468,612 461,552 444,931 10.83%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - 17,551 - - - 17,549 - -
Div Payout % - 27.60% - - - 28.99% - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 519,239 512,495 484,422 467,792 468,612 461,552 444,931 10.83%
NOSH 87,709 87,756 87,757 87,765 87,755 87,747 87,757 -0.03%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 1.84% 4.17% 3.27% 2.69% 2.10% 4.42% 3.15% -
ROE 5.49% 12.41% 9.79% 8.05% 5.87% 13.12% 9.08% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 1,766.94 1,736.38 1,651.23 1,591.52 1,491.98 1,559.32 1,460.72 13.51%
EPS 32.48 72.46 54.05 42.88 31.36 69.00 46.03 -20.72%
DPS 0.00 20.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 5.92 5.84 5.52 5.33 5.34 5.26 5.07 10.87%
Adjusted Per Share Value based on latest NOSH - 87,772
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 110.38 108.53 103.21 99.49 93.25 97.45 91.30 13.47%
EPS 2.03 4.53 3.38 2.68 1.96 4.31 2.88 -20.78%
DPS 0.00 1.25 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.3698 0.365 0.345 0.3332 0.3338 0.3287 0.3169 10.82%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.70 2.70 2.25 1.91 1.70 1.64 1.60 -
P/RPS 0.15 0.16 0.14 0.12 0.11 0.11 0.11 22.94%
P/EPS 8.31 3.73 4.16 4.45 5.42 2.38 3.48 78.56%
EY 12.03 26.84 24.02 22.45 18.45 42.07 28.76 -44.03%
DY 0.00 7.41 0.00 0.00 0.00 12.20 0.00 -
P/NAPS 0.46 0.46 0.41 0.36 0.32 0.31 0.32 27.34%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 23/07/04 21/04/04 14/01/04 22/10/03 23/07/03 24/04/03 29/01/03 -
Price 2.78 2.80 2.50 2.19 1.85 1.69 1.70 -
P/RPS 0.16 0.16 0.15 0.14 0.12 0.11 0.12 21.12%
P/EPS 8.56 3.86 4.63 5.11 5.90 2.45 3.69 75.14%
EY 11.68 25.88 21.62 19.58 16.95 40.83 27.07 -42.87%
DY 0.00 7.14 0.00 0.00 0.00 11.83 0.00 -
P/NAPS 0.47 0.48 0.45 0.41 0.35 0.32 0.34 24.06%

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