[AEON] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 CAGR
Revenue 1,962,445 0 1,832,862 0 1,748,442 0 1,666,308 24.44%
PBT 112,198 0 84,917 0 69,396 0 47,924 211.83%
Tax -38,994 0 -31,709 0 -26,452 0 -19,020 161.13%
NP 73,204 0 53,208 0 42,944 0 28,904 246.40%
-
NP to SH 73,204 0 53,208 0 42,944 0 28,904 246.40%
-
Tax Rate 34.75% - 37.34% - 38.12% - 39.69% -
Total Cost 1,889,241 0 1,779,654 0 1,705,498 0 1,637,404 21.07%
-
Net Worth 621,295 621,227 587,885 0 570,596 0 570,012 12.20%
Dividend
28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 CAGR
Div 26,326 - - - - - - -
Div Payout % 35.96% - - - - - - -
Equity
28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 CAGR
Net Worth 621,295 621,227 587,885 0 570,596 0 570,012 12.20%
NOSH 175,507 175,488 175,488 175,568 175,568 175,388 175,388 0.09%
Ratio Analysis
28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 CAGR
NP Margin 3.73% 0.00% 2.90% 0.00% 2.46% 0.00% 1.73% -
ROE 11.78% 0.00% 9.05% 0.00% 7.53% 0.00% 5.07% -
Per Share
28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 CAGR
RPS 1,118.16 0.00 1,044.44 0.00 995.88 0.00 950.07 24.33%
EPS 41.71 0.00 30.32 0.00 24.46 0.00 16.48 246.08%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.54 3.54 3.35 0.00 3.25 0.00 3.25 12.10%
Adjusted Per Share Value based on latest NOSH - 175,443
28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 CAGR
RPS 139.78 0.00 130.55 0.00 124.53 0.00 118.68 24.45%
EPS 5.21 0.00 3.79 0.00 3.06 0.00 2.06 245.75%
DPS 1.88 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4425 0.4425 0.4187 0.00 0.4064 0.00 0.406 12.19%
Price Multiplier on Financial Quarter End Date
28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 CAGR
Date 28/02/06 30/12/05 30/11/05 30/09/05 30/08/05 30/06/05 31/05/05 -
Price 3.05 2.80 2.70 2.62 2.53 2.33 2.25 -
P/RPS 0.27 0.00 0.26 0.00 0.25 0.00 0.24 17.05%
P/EPS 7.31 0.00 8.91 0.00 10.34 0.00 13.65 -56.61%
EY 13.68 0.00 11.23 0.00 9.67 0.00 7.32 130.72%
DY 4.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.79 0.81 0.00 0.78 0.00 0.69 34.24%
Price Multiplier on Announcement Date
28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 CAGR
Date 21/04/06 - 12/01/06 - 20/10/05 - 21/07/05 -
Price 3.03 0.00 2.85 0.00 2.60 0.00 2.35 -
P/RPS 0.27 0.00 0.27 0.00 0.26 0.00 0.25 10.83%
P/EPS 7.26 0.00 9.40 0.00 10.63 0.00 14.26 -59.44%
EY 13.77 0.00 10.64 0.00 9.41 0.00 7.01 146.62%
DY 4.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.00 0.85 0.00 0.80 0.00 0.72 26.81%

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