[AEON] QoQ TTM 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-0.0%
YoY- -63.39%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 CAGR
Revenue 1,088,224 958,070 958,070 874,221 874,221 925,845 1,381,643 -27.32%
PBT 77,500 51,707 51,707 34,698 34,698 61,328 79,960 -4.09%
Tax -25,768 -19,027 -19,027 -13,226 -13,226 -20,502 -27,544 -8.52%
NP 51,732 32,680 32,680 21,472 21,472 40,826 52,416 -1.74%
-
NP to SH 51,732 32,680 32,680 21,472 21,472 40,826 52,416 -1.74%
-
Tax Rate 33.25% 36.80% 36.80% 38.12% 38.12% 33.43% 34.45% -
Total Cost 1,036,492 925,390 925,390 852,749 852,749 885,019 1,329,227 -28.29%
-
Net Worth 621,375 621,489 588,132 0 570,190 0 570,012 12.22%
Dividend
28/02/06 31/12/05 30/11/05 30/09/05 31/08/05 30/06/05 31/05/05 CAGR
Div 26,329 - - - - 21,054 21,054 34.84%
Div Payout % 50.90% - - - - 51.57% 40.17% -
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 621,375 621,489 588,132 0 570,190 0 570,012 12.22%
NOSH 175,529 175,561 175,561 175,443 175,443 175,388 175,388 0.10%
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 4.75% 3.41% 3.41% 2.46% 2.46% 4.41% 3.79% -
ROE 8.33% 5.26% 5.56% 0.00% 3.77% 0.00% 9.20% -
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 619.97 545.72 545.72 498.29 498.29 527.88 787.76 -27.40%
EPS 29.47 18.61 18.61 12.24 12.24 23.28 29.89 -1.87%
DPS 15.00 0.00 0.00 0.00 0.00 12.00 12.00 34.76%
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 77.51 68.24 68.24 62.27 62.27 65.94 98.41 -27.32%
EPS 3.68 2.33 2.33 1.53 1.53 2.91 3.73 -1.78%
DPS 1.88 0.00 0.00 0.00 0.00 1.50 1.50 35.24%
NAPS 0.4426 0.4427 0.4189 0.00 0.4061 0.00 0.406 12.23%
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 0.49 0.51 0.49 0.53 0.51 0.44 0.29 101.63%
P/EPS 10.35 15.04 14.50 21.41 20.67 10.01 7.53 53.00%
EY 9.66 6.65 6.89 4.67 4.84 9.99 13.28 -34.65%
DY 4.92 0.00 0.00 0.00 0.00 5.15 5.33 -10.14%
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 - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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