[AEON] QoQ TTM Result on 31-May-2001 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
31-May-2001 [#1]
Profit Trend
QoQ- -2.67%
YoY- 32.41%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 1,200,636 1,160,508 1,083,759 1,018,990 990,006 929,610 902,263 21.04%
PBT 80,327 78,405 72,866 68,018 69,390 59,316 54,794 29.13%
Tax -26,338 -26,855 -24,905 -23,209 -23,353 -19,574 -19,896 20.62%
NP 53,989 51,550 47,961 44,809 46,037 39,742 34,898 33.87%
-
NP to SH 53,989 51,550 47,961 44,809 46,037 39,742 34,898 33.87%
-
Tax Rate 32.79% 34.25% 34.18% 34.12% 33.65% 33.00% 36.31% -
Total Cost 1,146,647 1,108,958 1,035,798 974,181 943,969 889,868 867,365 20.51%
-
Net Worth 427,329 396,768 386,197 378,236 249,231 278,485 272,044 35.24%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div 17,549 11,701 11,701 11,701 11,701 11,701 11,701 31.12%
Div Payout % 32.51% 22.70% 24.40% 26.11% 25.42% 29.44% 33.53% -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 427,329 396,768 386,197 378,236 249,231 278,485 272,044 35.24%
NOSH 87,747 87,780 87,772 87,757 58,505 58,505 58,504 31.12%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 4.50% 4.44% 4.43% 4.40% 4.65% 4.28% 3.87% -
ROE 12.63% 12.99% 12.42% 11.85% 18.47% 14.27% 12.83% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 1,368.29 1,322.05 1,234.74 1,161.14 1,692.17 1,588.93 1,542.22 -7.68%
EPS 61.53 58.73 54.64 51.06 78.69 67.93 59.65 2.09%
DPS 20.00 13.33 13.33 13.33 20.00 20.00 20.00 0.00%
NAPS 4.87 4.52 4.40 4.31 4.26 4.76 4.65 3.13%
Adjusted Per Share Value based on latest NOSH - 87,757
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 85.52 82.66 77.19 72.58 70.51 66.21 64.26 21.05%
EPS 3.85 3.67 3.42 3.19 3.28 2.83 2.49 33.81%
DPS 1.25 0.83 0.83 0.83 0.83 0.83 0.83 31.48%
NAPS 0.3044 0.2826 0.2751 0.2694 0.1775 0.1984 0.1938 35.23%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 -
Price 1.29 1.14 1.15 0.96 1.01 1.74 1.88 -
P/RPS 0.09 0.09 0.09 0.08 0.06 0.11 0.12 -17.49%
P/EPS 2.10 1.94 2.10 1.88 1.28 2.56 3.15 -23.74%
EY 47.70 51.51 47.52 53.19 77.91 39.04 31.73 31.32%
DY 15.50 11.69 11.59 13.89 19.80 11.49 10.64 28.59%
P/NAPS 0.26 0.25 0.26 0.22 0.24 0.37 0.40 -25.02%
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 24/04/02 11/01/02 26/10/01 24/07/01 30/04/01 22/01/01 25/10/00 -
Price 1.55 1.20 1.11 1.05 0.98 1.04 1.85 -
P/RPS 0.11 0.09 0.09 0.09 0.06 0.07 0.12 -5.65%
P/EPS 2.52 2.04 2.03 2.06 1.25 1.53 3.10 -12.93%
EY 39.70 48.94 49.23 48.63 80.29 65.32 32.24 14.92%
DY 12.90 11.11 12.01 12.70 20.41 19.23 10.81 12.54%
P/NAPS 0.32 0.27 0.25 0.24 0.23 0.22 0.40 -13.85%

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