[AEON] QoQ Quarter Result on 30-Nov-2002 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
30-Nov-2002 [#3]
Profit Trend
QoQ- 16.76%
YoY- 24.1%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 371,084 327,323 406,845 349,910 322,657 288,856 385,114 -2.43%
PBT 18,668 11,308 43,201 19,485 16,715 11,432 42,950 -42.53%
Tax -6,731 -4,428 -12,943 -6,870 -5,911 -4,665 -12,177 -32.57%
NP 11,937 6,880 30,258 12,615 10,804 6,767 30,773 -46.71%
-
NP to SH 11,937 6,880 30,258 12,615 10,804 6,767 30,773 -46.71%
-
Tax Rate 36.06% 39.16% 29.96% 35.26% 35.36% 40.81% 28.35% -
Total Cost 359,147 320,443 376,587 337,295 311,853 282,089 354,341 0.89%
-
Net Worth 467,825 468,612 474,659 444,864 432,686 434,457 427,329 6.20%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - 17,547 - - - 17,549 -
Div Payout % - - 57.99% - - - 57.03% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 467,825 468,612 474,659 444,864 432,686 434,457 427,329 6.20%
NOSH 87,772 87,755 87,737 87,744 87,766 87,769 87,747 0.01%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 3.22% 2.10% 7.44% 3.61% 3.35% 2.34% 7.99% -
ROE 2.55% 1.47% 6.37% 2.84% 2.50% 1.56% 7.20% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 422.78 373.00 463.71 398.78 367.63 329.11 438.89 -2.45%
EPS 13.60 7.84 34.48 14.38 12.31 7.71 35.07 -46.72%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 20.00 -
NAPS 5.33 5.34 5.41 5.07 4.93 4.95 4.87 6.18%
Adjusted Per Share Value based on latest NOSH - 87,744
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 26.43 23.31 28.98 24.92 22.98 20.57 27.43 -2.43%
EPS 0.85 0.49 2.16 0.90 0.77 0.48 2.19 -46.69%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.25 -
NAPS 0.3332 0.3338 0.3381 0.3169 0.3082 0.3094 0.3044 6.19%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 1.91 1.70 1.64 1.60 1.65 1.76 1.29 -
P/RPS 0.45 0.46 0.35 0.40 0.45 0.53 0.29 33.92%
P/EPS 14.04 21.68 4.76 11.13 13.40 22.83 3.68 143.56%
EY 7.12 4.61 21.03 8.99 7.46 4.38 27.19 -58.96%
DY 0.00 0.00 12.20 0.00 0.00 0.00 15.50 -
P/NAPS 0.36 0.32 0.30 0.32 0.33 0.36 0.26 24.15%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 22/10/03 23/07/03 24/04/03 29/01/03 11/11/02 30/07/02 24/04/02 -
Price 2.19 1.85 1.69 1.70 1.59 1.67 1.55 -
P/RPS 0.52 0.50 0.36 0.43 0.43 0.51 0.35 30.10%
P/EPS 16.10 23.60 4.90 11.82 12.92 21.66 4.42 136.18%
EY 6.21 4.24 20.41 8.46 7.74 4.62 22.63 -57.67%
DY 0.00 0.00 11.83 0.00 0.00 0.00 12.90 -
P/NAPS 0.41 0.35 0.31 0.34 0.32 0.34 0.32 17.91%

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