[AEON] YoY Annual (Unaudited) Result on 28-Feb-2002 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2002
Quarter
28-Feb-2002 [#4]
Profit Trend
YoY- 17.27%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annual (Unaudited) Result
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Revenue 1,784,564 1,523,781 1,368,268 1,200,637 990,006 804,214 679,710 -1.02%
PBT 99,010 96,288 90,833 80,327 69,390 55,710 40,113 -0.95%
Tax -34,763 -32,700 -30,288 -26,338 -23,353 -17,500 -233 -5.18%
NP 64,247 63,588 60,545 53,989 46,037 38,210 39,880 -0.50%
-
NP to SH 64,247 63,588 60,545 53,989 46,037 38,210 39,880 -0.50%
-
Tax Rate 35.11% 33.96% 33.34% 32.79% 33.65% 31.41% 0.58% -
Total Cost 1,720,317 1,460,193 1,307,723 1,146,648 943,969 766,004 639,830 -1.04%
-
Net Worth 563,323 512,495 461,552 427,314 287,984 260,334 231,078 -0.94%
Dividend
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Div 21,058 17,551 17,549 17,548 - - - -100.00%
Div Payout % 32.78% 27.60% 28.99% 32.50% - - - -
Equity
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Net Worth 563,323 512,495 461,552 427,314 287,984 260,334 231,078 -0.94%
NOSH 175,490 87,756 87,747 87,744 67,602 58,502 58,500 -1.16%
Ratio Analysis
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
NP Margin 3.60% 4.17% 4.42% 4.50% 4.65% 4.75% 5.87% -
ROE 11.40% 12.41% 13.12% 12.63% 15.99% 14.68% 17.26% -
Per Share
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 1,016.90 1,736.38 1,559.32 1,368.34 1,464.46 1,374.68 1,161.88 0.14%
EPS 36.61 72.46 69.00 61.53 68.10 57.50 68.17 0.66%
DPS 12.00 20.00 20.00 20.00 0.00 0.00 0.00 -100.00%
NAPS 3.21 5.84 5.26 4.87 4.26 4.45 3.95 0.22%
Adjusted Per Share Value based on latest NOSH - 87,747
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
RPS 127.11 108.53 97.45 85.52 70.51 57.28 48.41 -1.02%
EPS 4.58 4.53 4.31 3.85 3.28 2.72 2.84 -0.50%
DPS 1.50 1.25 1.25 1.25 0.00 0.00 0.00 -100.00%
NAPS 0.4012 0.365 0.3287 0.3044 0.2051 0.1854 0.1646 -0.94%
Price Multiplier on Financial Quarter End Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 - -
Price 2.45 2.70 1.64 1.29 1.01 2.04 0.00 -
P/RPS 0.24 0.16 0.11 0.09 0.07 0.15 0.00 -100.00%
P/EPS 6.69 3.73 2.38 2.10 1.48 3.12 0.00 -100.00%
EY 14.94 26.84 42.07 47.70 67.43 32.02 0.00 -100.00%
DY 4.90 7.41 12.20 15.50 0.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.46 0.31 0.26 0.24 0.46 0.00 -100.00%
Price Multiplier on Announcement Date
28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 28/02/99 CAGR
Date 28/04/05 21/04/04 24/04/03 24/04/02 30/04/01 24/04/00 - -
Price 2.40 2.80 1.69 1.55 0.98 2.04 0.00 -
P/RPS 0.24 0.16 0.11 0.11 0.07 0.15 0.00 -100.00%
P/EPS 6.56 3.86 2.45 2.52 1.44 3.12 0.00 -100.00%
EY 15.25 25.88 40.83 39.70 69.49 32.02 0.00 -100.00%
DY 5.00 7.14 11.83 12.90 0.00 0.00 0.00 -100.00%
P/NAPS 0.75 0.48 0.32 0.32 0.23 0.46 0.00 -100.00%

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