[AEON] YoY TTM Result on 28-Feb-2003 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
28-Feb-2003 [#4]
Profit Trend
QoQ- -0.84%
YoY- 12.14%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 958,070 1,784,564 1,523,781 1,368,268 1,200,636 990,006 646,296 6.97%
PBT 51,707 99,010 96,288 90,833 80,327 69,390 43,924 2.83%
Tax -19,027 -34,763 -32,700 -30,288 -26,338 -23,353 -15,735 3.30%
NP 32,680 64,247 63,588 60,545 53,989 46,037 28,189 2.56%
-
NP to SH 32,680 64,247 63,588 60,545 53,989 46,037 28,189 2.56%
-
Tax Rate 36.80% 35.11% 33.96% 33.34% 32.79% 33.65% 35.82% -
Total Cost 925,390 1,720,317 1,460,193 1,307,723 1,146,647 943,969 618,107 7.15%
-
Net Worth 621,489 563,216 512,481 474,659 427,329 249,231 260,349 16.06%
Dividend
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - 21,054 17,550 17,547 17,549 11,701 11,701 -
Div Payout % - 32.77% 27.60% 28.98% 32.51% 25.42% 41.51% -
Equity
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 621,489 563,216 512,481 474,659 427,329 249,231 260,349 16.06%
NOSH 175,561 175,456 87,753 87,737 87,747 58,505 58,505 20.69%
Ratio Analysis
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 3.41% 3.60% 4.17% 4.42% 4.50% 4.65% 4.36% -
ROE 5.26% 11.41% 12.41% 12.76% 12.63% 18.47% 10.83% -
Per Share
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 545.72 1,017.10 1,736.43 1,559.50 1,368.29 1,692.17 1,104.68 -11.37%
EPS 18.61 36.62 72.46 69.01 61.53 78.69 48.18 -15.02%
DPS 0.00 12.00 20.00 20.00 20.00 20.00 20.00 -
NAPS 3.54 3.21 5.84 5.41 4.87 4.26 4.45 -3.84%
Adjusted Per Share Value based on latest NOSH - 87,737
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 68.24 127.11 108.53 97.45 85.52 70.51 46.03 6.97%
EPS 2.33 4.58 4.53 4.31 3.85 3.28 2.01 2.56%
DPS 0.00 1.50 1.25 1.25 1.25 0.83 0.83 -
NAPS 0.4427 0.4012 0.365 0.3381 0.3044 0.1775 0.1854 16.06%
Price Multiplier on Financial Quarter End Date
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 30/12/05 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 29/02/00 -
Price 2.80 2.45 2.70 1.64 1.29 1.01 2.04 -
P/RPS 0.51 0.24 0.16 0.11 0.09 0.06 0.18 19.51%
P/EPS 15.04 6.69 3.73 2.38 2.10 1.28 4.23 24.25%
EY 6.65 14.95 26.84 42.08 47.70 77.91 23.62 -19.50%
DY 0.00 4.90 7.41 12.20 15.50 19.80 9.80 -
P/NAPS 0.79 0.76 0.46 0.30 0.26 0.24 0.46 9.70%
Price Multiplier on Announcement Date
31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date - 28/04/05 21/04/04 24/04/03 24/04/02 30/04/01 - -
Price 0.00 2.40 2.80 1.69 1.55 0.98 0.00 -
P/RPS 0.00 0.24 0.16 0.11 0.11 0.06 0.00 -
P/EPS 0.00 6.55 3.86 2.45 2.52 1.25 0.00 -
EY 0.00 15.26 25.88 40.83 39.70 80.29 0.00 -
DY 0.00 5.00 7.14 11.83 12.90 20.41 0.00 -
P/NAPS 0.00 0.75 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