[AEON] QoQ TTM Result on 31-Mar-2005

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005
Profit Trend
QoQ- -11.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 874,221 925,845 1,381,643 1,397,120 1,784,564 1,712,266 1,644,872 -46.85%
PBT 34,698 61,328 79,960 87,034 99,010 90,513 97,343 -64.35%
Tax -13,226 -20,502 -27,544 -29,909 -34,763 -31,855 -33,515 -60.53%
NP 21,472 40,826 52,416 57,125 64,247 58,658 63,828 -66.35%
-
NP to SH 21,472 40,826 52,416 57,125 64,247 58,658 63,828 -66.35%
-
Tax Rate 38.12% 33.43% 34.45% 34.36% 35.11% 35.19% 34.43% -
Total Cost 852,749 885,019 1,329,227 1,339,995 1,720,317 1,653,608 1,581,044 -46.06%
-
Net Worth 570,190 0 570,012 0 563,216 530,330 518,645 9.93%
Dividend
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Div - 21,054 21,054 21,054 21,054 17,550 17,550 -
Div Payout % - 51.57% 40.17% 36.86% 32.77% 29.92% 27.50% -
Equity
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 570,190 0 570,012 0 563,216 530,330 518,645 9.93%
NOSH 175,443 175,388 175,388 175,456 175,456 175,606 87,757 99.91%
Ratio Analysis
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 2.46% 4.41% 3.79% 4.09% 3.60% 3.43% 3.88% -
ROE 3.77% 0.00% 9.20% 0.00% 11.41% 11.06% 12.31% -
Per Share
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 498.29 527.88 787.76 796.28 1,017.10 975.06 1,874.34 -73.41%
EPS 12.24 23.28 29.89 32.56 36.62 33.40 72.73 -83.17%
DPS 0.00 12.00 12.00 12.00 12.00 9.99 20.00 -
NAPS 3.25 0.00 3.25 0.00 3.21 3.02 5.91 -45.00%
Adjusted Per Share Value based on latest NOSH - 175,456
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 62.27 65.94 98.41 99.51 127.11 121.96 117.16 -46.85%
EPS 1.53 2.91 3.73 4.07 4.58 4.18 4.55 -66.37%
DPS 0.00 1.50 1.50 1.50 1.50 1.25 1.25 -
NAPS 0.4061 0.00 0.406 0.00 0.4012 0.3777 0.3694 9.93%
Price Multiplier on Financial Quarter End Date
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Date 30/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 30/08/04 -
Price 2.53 2.33 2.25 2.45 2.45 2.45 2.65 -
P/RPS 0.51 0.44 0.29 0.31 0.24 0.25 0.14 264.28%
P/EPS 20.67 10.01 7.53 7.53 6.69 7.33 3.64 467.85%
EY 4.84 9.99 13.28 13.29 14.95 13.63 27.45 -82.36%
DY 0.00 5.15 5.33 4.90 4.90 4.08 7.55 -
P/NAPS 0.78 0.00 0.69 0.00 0.76 0.81 0.45 73.33%
Price Multiplier on Announcement Date
31/08/05 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 CAGR
Date - - - - 28/04/05 19/01/05 20/10/04 -
Price 0.00 0.00 0.00 0.00 2.40 2.55 2.49 -
P/RPS 0.00 0.00 0.00 0.00 0.24 0.26 0.13 -
P/EPS 0.00 0.00 0.00 0.00 6.55 7.63 3.42 -
EY 0.00 0.00 0.00 0.00 15.26 13.10 29.21 -
DY 0.00 0.00 0.00 0.00 5.00 3.92 8.03 -
P/NAPS 0.00 0.00 0.00 0.00 0.75 0.84 0.42 -

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