[AEON] YoY TTM Result on 31-May-2002 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2003
Quarter
31-May-2002 [#1]
Profit Trend
QoQ- 4.43%
YoY- 25.83%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Revenue 1,381,643 1,583,902 1,406,735 1,247,478 1,018,990 859,326 0 -100.00%
PBT 79,960 96,956 90,709 84,007 68,018 53,048 0 -100.00%
Tax -27,544 -33,126 -30,101 -27,624 -23,209 -19,208 0 -100.00%
NP 52,416 63,830 60,608 56,383 44,809 33,840 0 -100.00%
-
NP to SH 52,416 63,830 60,608 56,383 44,809 33,840 0 -100.00%
-
Tax Rate 34.45% 34.17% 33.18% 32.88% 34.12% 36.21% - -
Total Cost 1,329,227 1,520,072 1,346,127 1,191,095 974,181 825,486 0 -100.00%
-
Net Worth 570,012 519,239 468,612 434,457 378,236 266,170 0 -100.00%
Dividend
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Div 21,054 17,550 17,547 17,549 11,701 11,701 - -100.00%
Div Payout % 40.17% 27.50% 28.95% 31.13% 26.11% 34.58% - -
Equity
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Net Worth 570,012 519,239 468,612 434,457 378,236 266,170 0 -100.00%
NOSH 175,388 87,709 87,755 87,769 87,757 58,498 0 -100.00%
Ratio Analysis
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
NP Margin 3.79% 4.03% 4.31% 4.52% 4.40% 3.94% 0.00% -
ROE 9.20% 12.29% 12.93% 12.98% 11.85% 12.71% 0.00% -
Per Share
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 787.76 1,805.85 1,603.02 1,421.32 1,161.14 1,468.96 0.00 -100.00%
EPS 29.89 72.77 69.06 64.24 51.06 57.85 0.00 -100.00%
DPS 12.00 20.00 20.00 20.00 13.33 20.00 0.00 -100.00%
NAPS 3.25 5.92 5.34 4.95 4.31 4.55 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 87,769
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 98.41 112.81 100.19 88.85 72.58 61.21 0.00 -100.00%
EPS 3.73 4.55 4.32 4.02 3.19 2.41 0.00 -100.00%
DPS 1.50 1.25 1.25 1.25 0.83 0.83 0.00 -100.00%
NAPS 0.406 0.3698 0.3338 0.3094 0.2694 0.1896 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 - -
Price 2.25 2.70 1.70 1.76 0.96 2.03 0.00 -
P/RPS 0.29 0.15 0.11 0.12 0.08 0.14 0.00 -100.00%
P/EPS 7.53 3.71 2.46 2.74 1.88 3.51 0.00 -100.00%
EY 13.28 26.95 40.63 36.50 53.19 28.50 0.00 -100.00%
DY 5.33 7.41 11.76 11.36 13.89 9.85 0.00 -100.00%
P/NAPS 0.69 0.46 0.32 0.36 0.22 0.45 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date - 23/07/04 23/07/03 30/07/02 24/07/01 25/07/00 - -
Price 0.00 2.78 1.85 1.67 1.05 2.00 0.00 -
P/RPS 0.00 0.15 0.12 0.12 0.09 0.14 0.00 -
P/EPS 0.00 3.82 2.68 2.60 2.06 3.46 0.00 -
EY 0.00 26.18 37.33 38.47 48.63 28.92 0.00 -
DY 0.00 7.19 10.81 11.98 12.70 10.00 0.00 -
P/NAPS 0.00 0.47 0.35 0.34 0.24 0.44 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