[AEON] QoQ Quarter Result on 31-May-2004 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- -74.57%
YoY- 3.52%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 509,268 455,798 432,054 387,444 436,970 388,404 371,084 23.51%
PBT 49,347 18,632 19,055 11,976 40,850 25,462 18,668 91.29%
Tax -15,747 -7,042 -7,120 -4,854 -12,839 -8,702 -6,731 76.32%
NP 33,600 11,590 11,935 7,122 28,011 16,760 11,937 99.48%
-
NP to SH 33,600 11,590 11,935 7,122 28,011 16,760 11,937 99.48%
-
Tax Rate 31.91% 37.80% 37.37% 40.53% 31.43% 34.18% 36.06% -
Total Cost 475,668 444,208 420,119 380,322 408,959 371,644 359,147 20.62%
-
Net Worth 563,216 530,330 518,645 519,239 512,481 484,372 467,825 13.18%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 21,054 - - - 17,550 - - -
Div Payout % 62.66% - - - 62.66% - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 563,216 530,330 518,645 519,239 512,481 484,372 467,825 13.18%
NOSH 175,456 175,606 87,757 87,709 87,753 87,748 87,772 58.75%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 6.60% 2.54% 2.76% 1.84% 6.41% 4.32% 3.22% -
ROE 5.97% 2.19% 2.30% 1.37% 5.47% 3.46% 2.55% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 290.25 259.56 492.33 441.74 497.95 442.63 422.78 -22.19%
EPS 19.15 6.60 13.60 8.12 31.92 19.10 13.60 25.65%
DPS 12.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.21 3.02 5.91 5.92 5.84 5.52 5.33 -28.70%
Adjusted Per Share Value based on latest NOSH - 87,709
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 36.27 32.46 30.77 27.60 31.12 27.66 26.43 23.51%
EPS 2.39 0.83 0.85 0.51 2.00 1.19 0.85 99.33%
DPS 1.50 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.4012 0.3777 0.3694 0.3698 0.365 0.345 0.3332 13.19%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 2.45 2.45 2.65 2.70 2.70 2.25 1.91 -
P/RPS 0.84 0.94 0.54 0.61 0.54 0.51 0.45 51.66%
P/EPS 12.79 37.12 19.49 33.25 8.46 11.78 14.04 -6.03%
EY 7.82 2.69 5.13 3.01 11.82 8.49 7.12 6.45%
DY 4.90 0.00 0.00 0.00 7.41 0.00 0.00 -
P/NAPS 0.76 0.81 0.45 0.46 0.46 0.41 0.36 64.64%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/04/05 19/01/05 20/10/04 23/07/04 21/04/04 14/01/04 22/10/03 -
Price 2.40 2.55 2.49 2.78 2.80 2.50 2.19 -
P/RPS 0.83 0.98 0.51 0.63 0.56 0.56 0.52 36.61%
P/EPS 12.53 38.64 18.31 34.24 8.77 13.09 16.10 -15.40%
EY 7.98 2.59 5.46 2.92 11.40 7.64 6.21 18.21%
DY 5.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.75 0.84 0.42 0.47 0.48 0.45 0.41 49.62%

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