[AEON] YoY Annualized Quarter Result on 30-Nov-2003 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
14-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
30-Nov-2003 [#3]
Profit Trend
QoQ- 26.05%
YoY- 17.47%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 1,832,862 0 1,700,394 1,449,081 1,281,897 1,087,362 860,026 16.32%
PBT 84,917 0 66,217 73,917 63,509 49,836 37,816 17.55%
Tax -31,709 0 -25,354 -26,481 -23,126 -18,881 -14,212 17.39%
NP 53,208 0 40,862 47,436 40,382 30,954 23,604 17.64%
-
NP to SH 53,208 0 40,862 47,436 40,382 30,954 23,604 17.64%
-
Tax Rate 37.34% - 38.29% 35.83% 36.41% 37.89% 37.58% -
Total Cost 1,779,654 0 1,659,532 1,401,645 1,241,514 1,056,408 836,422 16.29%
-
Net Worth 587,885 0 530,091 484,422 444,931 396,584 278,474 16.10%
Dividend
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 587,885 0 530,091 484,422 444,931 396,584 278,474 16.10%
NOSH 175,488 175,568 175,526 87,757 87,757 87,739 58,502 24.55%
Ratio Analysis
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 2.90% 0.00% 2.40% 3.27% 3.15% 2.85% 2.74% -
ROE 9.05% 0.00% 7.71% 9.79% 9.08% 7.81% 8.48% -
Per Share
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 1,044.44 0.00 968.74 1,651.23 1,460.72 1,239.30 1,470.06 -6.60%
EPS 30.32 0.00 23.28 54.05 46.03 35.28 40.35 -5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 0.00 3.02 5.52 5.07 4.52 4.76 -6.78%
Adjusted Per Share Value based on latest NOSH - 87,748
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 130.55 0.00 121.11 103.21 91.30 77.45 61.26 16.32%
EPS 3.79 0.00 2.91 3.38 2.88 2.20 1.68 17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4187 0.00 0.3776 0.345 0.3169 0.2825 0.1983 16.11%
Price Multiplier on Financial Quarter End Date
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/05 30/09/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 2.70 2.62 2.45 2.25 1.60 1.14 1.74 -
P/RPS 0.26 0.00 0.25 0.14 0.11 0.09 0.12 16.71%
P/EPS 8.91 0.00 10.52 4.16 3.48 3.23 4.31 15.62%
EY 11.23 0.00 9.50 24.02 28.76 30.95 23.19 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.81 0.41 0.32 0.25 0.37 16.95%
Price Multiplier on Announcement Date
30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 12/01/06 - 19/01/05 14/01/04 29/01/03 11/01/02 22/01/01 -
Price 2.85 0.00 2.55 2.50 1.70 1.20 1.04 -
P/RPS 0.27 0.00 0.26 0.15 0.12 0.10 0.07 30.97%
P/EPS 9.40 0.00 10.95 4.63 3.69 3.40 2.58 29.49%
EY 10.64 0.00 9.13 21.62 27.07 29.40 38.79 -22.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.00 0.84 0.45 0.34 0.27 0.22 31.01%

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