[AEON] QoQ TTM Result on 31-May-2003 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-May-2003 [#1]
Profit Trend
QoQ- 0.1%
YoY- 7.49%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 1,523,781 1,493,656 1,455,162 1,406,735 1,368,268 1,346,537 1,290,683 11.71%
PBT 96,288 98,639 92,662 90,709 90,833 90,582 87,022 6.98%
Tax -32,700 -32,804 -30,972 -30,101 -30,288 -29,522 -28,412 9.83%
NP 63,588 65,835 61,690 60,608 60,545 61,060 58,610 5.59%
-
NP to SH 63,588 65,835 61,690 60,608 60,545 61,060 58,610 5.59%
-
Tax Rate 33.96% 33.26% 33.42% 33.18% 33.34% 32.59% 32.65% -
Total Cost 1,460,193 1,427,821 1,393,472 1,346,127 1,307,723 1,285,477 1,232,073 12.00%
-
Net Worth 512,481 438,743 467,825 468,612 474,659 444,864 432,686 11.95%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 17,550 17,547 17,547 17,547 17,547 17,549 17,549 0.00%
Div Payout % 27.60% 26.65% 28.44% 28.95% 28.98% 28.74% 29.94% -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 512,481 438,743 467,825 468,612 474,659 444,864 432,686 11.95%
NOSH 87,753 87,748 87,772 87,755 87,737 87,744 87,766 -0.00%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 4.17% 4.41% 4.24% 4.31% 4.42% 4.53% 4.54% -
ROE 12.41% 15.01% 13.19% 12.93% 12.76% 13.73% 13.55% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 1,736.43 1,702.20 1,657.89 1,603.02 1,559.50 1,534.61 1,470.60 11.72%
EPS 72.46 75.03 70.28 69.06 69.01 69.59 66.78 5.59%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 5.84 5.00 5.33 5.34 5.41 5.07 4.93 11.96%
Adjusted Per Share Value based on latest NOSH - 87,755
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 108.53 106.39 103.64 100.19 97.45 95.91 91.93 11.71%
EPS 4.53 4.69 4.39 4.32 4.31 4.35 4.17 5.68%
DPS 1.25 1.25 1.25 1.25 1.25 1.25 1.25 0.00%
NAPS 0.365 0.3125 0.3332 0.3338 0.3381 0.3169 0.3082 11.94%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.70 2.25 1.91 1.70 1.64 1.60 1.65 -
P/RPS 0.16 0.13 0.12 0.11 0.11 0.10 0.11 28.40%
P/EPS 3.73 3.00 2.72 2.46 2.38 2.30 2.47 31.65%
EY 26.84 33.35 36.80 40.63 42.08 43.49 40.47 -23.96%
DY 7.41 8.89 10.47 11.76 12.20 12.50 12.12 -27.98%
P/NAPS 0.46 0.45 0.36 0.32 0.30 0.32 0.33 24.81%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 21/04/04 14/01/04 22/10/03 23/07/03 24/04/03 29/01/03 11/11/02 -
Price 2.80 2.50 2.19 1.85 1.69 1.70 1.59 -
P/RPS 0.16 0.15 0.13 0.12 0.11 0.11 0.11 28.40%
P/EPS 3.86 3.33 3.12 2.68 2.45 2.44 2.38 38.08%
EY 25.88 30.01 32.09 37.33 40.83 40.93 42.00 -27.60%
DY 7.14 8.00 9.13 10.81 11.83 11.76 12.58 -31.47%
P/NAPS 0.48 0.50 0.41 0.35 0.31 0.34 0.32 31.06%

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