[AEON] YoY TTM Result on 28-Feb-2001 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
30-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2001
Quarter
28-Feb-2001 [#4]
Profit Trend
QoQ- 15.84%
YoY- 63.32%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 1,523,781 1,368,268 1,200,636 990,006 646,296 23.89%
PBT 96,288 90,833 80,327 69,390 43,924 21.66%
Tax -32,700 -30,288 -26,338 -23,353 -15,735 20.05%
NP 63,588 60,545 53,989 46,037 28,189 22.53%
-
NP to SH 63,588 60,545 53,989 46,037 28,189 22.53%
-
Tax Rate 33.96% 33.34% 32.79% 33.65% 35.82% -
Total Cost 1,460,193 1,307,723 1,146,647 943,969 618,107 23.95%
-
Net Worth 512,481 474,659 427,329 249,231 260,349 18.43%
Dividend
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div 17,550 17,547 17,549 11,701 11,701 10.65%
Div Payout % 27.60% 28.98% 32.51% 25.42% 41.51% -
Equity
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 512,481 474,659 427,329 249,231 260,349 18.43%
NOSH 87,753 87,737 87,747 58,505 58,505 10.65%
Ratio Analysis
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 4.17% 4.42% 4.50% 4.65% 4.36% -
ROE 12.41% 12.76% 12.63% 18.47% 10.83% -
Per Share
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 1,736.43 1,559.50 1,368.29 1,692.17 1,104.68 11.96%
EPS 72.46 69.01 61.53 78.69 48.18 10.73%
DPS 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 5.84 5.41 4.87 4.26 4.45 7.02%
Adjusted Per Share Value based on latest NOSH - 58,505
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 108.53 97.45 85.52 70.51 46.03 23.89%
EPS 4.53 4.31 3.85 3.28 2.01 22.50%
DPS 1.25 1.25 1.25 0.83 0.83 10.77%
NAPS 0.365 0.3381 0.3044 0.1775 0.1854 18.43%
Price Multiplier on Financial Quarter End Date
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 2.70 1.64 1.29 1.01 2.04 -
P/RPS 0.16 0.11 0.09 0.06 0.18 -2.89%
P/EPS 3.73 2.38 2.10 1.28 4.23 -3.09%
EY 26.84 42.08 47.70 77.91 23.62 3.24%
DY 7.41 12.20 15.50 19.80 9.80 -6.74%
P/NAPS 0.46 0.30 0.26 0.24 0.46 0.00%
Price Multiplier on Announcement Date
29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 21/04/04 24/04/03 24/04/02 30/04/01 - -
Price 2.80 1.69 1.55 0.98 0.00 -
P/RPS 0.16 0.11 0.11 0.06 0.00 -
P/EPS 3.86 2.45 2.52 1.25 0.00 -
EY 25.88 40.83 39.70 80.29 0.00 -
DY 7.14 11.83 12.90 20.41 0.00 -
P/NAPS 0.48 0.31 0.32 0.23 0.00 -

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