[AEON] QoQ TTM Result on 28-Feb-2003 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#4]
Profit Trend
QoQ- -0.84%
YoY- 12.14%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 1,493,656 1,455,162 1,406,735 1,368,268 1,346,537 1,290,683 1,247,478 12.74%
PBT 98,639 92,662 90,709 90,833 90,582 87,022 84,007 11.28%
Tax -32,804 -30,972 -30,101 -30,288 -29,522 -28,412 -27,624 12.12%
NP 65,835 61,690 60,608 60,545 61,060 58,610 56,383 10.87%
-
NP to SH 65,835 61,690 60,608 60,545 61,060 58,610 56,383 10.87%
-
Tax Rate 33.26% 33.42% 33.18% 33.34% 32.59% 32.65% 32.88% -
Total Cost 1,427,821 1,393,472 1,346,127 1,307,723 1,285,477 1,232,073 1,191,095 12.83%
-
Net Worth 438,743 467,825 468,612 474,659 444,864 432,686 434,457 0.65%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 17,547 17,547 17,547 17,547 17,549 17,549 17,549 -0.00%
Div Payout % 26.65% 28.44% 28.95% 28.98% 28.74% 29.94% 31.13% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 438,743 467,825 468,612 474,659 444,864 432,686 434,457 0.65%
NOSH 87,748 87,772 87,755 87,737 87,744 87,766 87,769 -0.01%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 4.41% 4.24% 4.31% 4.42% 4.53% 4.54% 4.52% -
ROE 15.01% 13.19% 12.93% 12.76% 13.73% 13.55% 12.98% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 1,702.20 1,657.89 1,603.02 1,559.50 1,534.61 1,470.60 1,421.32 12.76%
EPS 75.03 70.28 69.06 69.01 69.59 66.78 64.24 10.89%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 5.00 5.33 5.34 5.41 5.07 4.93 4.95 0.67%
Adjusted Per Share Value based on latest NOSH - 87,737
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 106.39 103.64 100.19 97.45 95.91 91.93 88.85 12.74%
EPS 4.69 4.39 4.32 4.31 4.35 4.17 4.02 10.81%
DPS 1.25 1.25 1.25 1.25 1.25 1.25 1.25 0.00%
NAPS 0.3125 0.3332 0.3338 0.3381 0.3169 0.3082 0.3094 0.66%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.25 1.91 1.70 1.64 1.60 1.65 1.76 -
P/RPS 0.13 0.12 0.11 0.11 0.10 0.11 0.12 5.47%
P/EPS 3.00 2.72 2.46 2.38 2.30 2.47 2.74 6.22%
EY 33.35 36.80 40.63 42.08 43.49 40.47 36.50 -5.83%
DY 8.89 10.47 11.76 12.20 12.50 12.12 11.36 -15.06%
P/NAPS 0.45 0.36 0.32 0.30 0.32 0.33 0.36 16.02%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 14/01/04 22/10/03 23/07/03 24/04/03 29/01/03 11/11/02 30/07/02 -
Price 2.50 2.19 1.85 1.69 1.70 1.59 1.67 -
P/RPS 0.15 0.13 0.12 0.11 0.11 0.11 0.12 16.02%
P/EPS 3.33 3.12 2.68 2.45 2.44 2.38 2.60 17.91%
EY 30.01 32.09 37.33 40.83 40.93 42.00 38.47 -15.24%
DY 8.00 9.13 10.81 11.83 11.76 12.58 11.98 -23.58%
P/NAPS 0.50 0.41 0.35 0.31 0.34 0.32 0.34 29.28%

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