[AEON] YoY TTM 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- 1.79%
YoY- 5.26%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 874,221 925,845 1,644,872 1,455,162 1,290,683 1,083,759 902,263 -0.62%
PBT 34,698 61,328 97,343 92,662 87,022 72,866 54,794 -8.72%
Tax -13,226 -20,502 -33,515 -30,972 -28,412 -24,905 -19,896 -7.83%
NP 21,472 40,826 63,828 61,690 58,610 47,961 34,898 -9.25%
-
NP to SH 21,472 40,826 63,828 61,690 58,610 47,961 34,898 -9.25%
-
Tax Rate 38.12% 33.43% 34.43% 33.42% 32.65% 34.18% 36.31% -
Total Cost 852,749 885,019 1,581,044 1,393,472 1,232,073 1,035,798 867,365 -0.33%
-
Net Worth 570,190 0 518,645 467,825 432,686 386,197 272,044 15.94%
Dividend
31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - 21,054 17,550 17,547 17,549 11,701 11,701 -
Div Payout % - 51.57% 27.50% 28.44% 29.94% 24.40% 33.53% -
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 570,190 0 518,645 467,825 432,686 386,197 272,044 15.94%
NOSH 175,443 175,388 87,757 87,772 87,766 87,772 58,504 24.54%
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% 4.41% 3.88% 4.24% 4.54% 4.43% 3.87% -
ROE 3.77% 0.00% 12.31% 13.19% 13.55% 12.42% 12.83% -
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 498.29 527.88 1,874.34 1,657.89 1,470.60 1,234.74 1,542.22 -20.21%
EPS 12.24 23.28 72.73 70.28 66.78 54.64 59.65 -27.13%
DPS 0.00 12.00 20.00 20.00 20.00 13.33 20.00 -
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 62.27 65.94 117.16 103.64 91.93 77.19 64.26 -0.62%
EPS 1.53 2.91 4.55 4.39 4.17 3.42 2.49 -9.27%
DPS 0.00 1.50 1.25 1.25 1.25 0.83 0.83 -
NAPS 0.4061 0.00 0.3694 0.3332 0.3082 0.2751 0.1938 15.93%
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 0.51 0.44 0.14 0.12 0.11 0.09 0.12 33.53%
P/EPS 20.67 10.01 3.64 2.72 2.47 2.10 3.15 45.65%
EY 4.84 9.99 27.45 36.80 40.47 47.52 31.73 -31.33%
DY 0.00 5.15 7.55 10.47 12.12 11.59 10.64 -
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 - - 20/10/04 22/10/03 11/11/02 26/10/01 25/10/00 -
Price 0.00 0.00 2.49 2.19 1.59 1.11 1.85 -
P/RPS 0.00 0.00 0.13 0.13 0.11 0.09 0.12 -
P/EPS 0.00 0.00 3.42 3.12 2.38 2.03 3.10 -
EY 0.00 0.00 29.21 32.09 42.00 49.23 32.24 -
DY 0.00 0.00 8.03 9.13 12.58 12.01 10.81 -
P/NAPS 0.00 0.00 0.42 0.41 0.32 0.25 0.40 -

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