[AEON] YoY Annualized Quarter Result on 31-Aug-2003 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
31-Aug-2003 [#2]
Profit Trend
QoQ- 36.75%
YoY- 7.09%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 1,748,442 0 1,638,996 1,396,814 1,223,026 1,042,932 855,426 15.36%
PBT 69,396 0 62,062 59,952 56,294 42,904 35,952 14.04%
Tax -26,452 0 -23,948 -22,318 -21,152 -16,802 -13,698 14.05%
NP 42,944 0 38,114 37,634 35,142 26,102 22,254 14.04%
-
NP to SH 42,944 0 38,114 37,634 35,142 26,102 22,254 14.04%
-
Tax Rate 38.12% - 38.59% 37.23% 37.57% 39.16% 38.10% -
Total Cost 1,705,498 0 1,600,882 1,359,180 1,187,884 1,016,830 833,172 15.39%
-
Net Worth 570,596 0 518,539 467,792 432,692 386,176 272,032 15.95%
Dividend
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 570,596 0 518,539 467,792 432,692 386,176 272,032 15.95%
NOSH 175,568 175,388 87,739 87,765 87,767 87,767 58,501 24.56%
Ratio Analysis
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 2.46% 0.00% 2.33% 2.69% 2.87% 2.50% 2.60% -
ROE 7.53% 0.00% 7.35% 8.05% 8.12% 6.76% 8.18% -
Per Share
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 995.88 0.00 1,868.03 1,591.52 1,393.49 1,188.29 1,462.23 -7.39%
EPS 24.46 0.00 43.44 42.88 40.04 29.74 38.04 -8.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.25 0.00 5.91 5.33 4.93 4.40 4.65 -6.90%
Adjusted Per Share Value based on latest NOSH - 87,772
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 124.53 0.00 116.74 99.49 87.11 74.28 60.93 15.35%
EPS 3.06 0.00 2.71 2.68 2.50 1.86 1.59 13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.00 0.3693 0.3332 0.3082 0.2751 0.1938 15.95%
Price Multiplier on Financial Quarter End Date
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/05 30/06/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 2.53 2.33 2.65 1.91 1.65 1.15 1.88 -
P/RPS 0.25 0.00 0.14 0.12 0.12 0.10 0.13 13.96%
P/EPS 10.34 0.00 6.10 4.45 4.12 3.87 4.94 15.91%
EY 9.67 0.00 16.39 22.45 24.27 25.86 20.23 -13.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.00 0.45 0.36 0.33 0.26 0.40 14.28%
Price Multiplier on Announcement Date
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 20/10/05 - 20/10/04 22/10/03 11/11/02 26/10/01 25/10/00 -
Price 2.60 0.00 2.49 2.19 1.59 1.11 1.85 -
P/RPS 0.26 0.00 0.13 0.14 0.11 0.09 0.13 14.86%
P/EPS 10.63 0.00 5.73 5.11 3.97 3.73 4.86 16.93%
EY 9.41 0.00 17.45 19.58 25.18 26.79 20.56 -14.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 0.42 0.41 0.32 0.25 0.40 14.86%

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