[AEON] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annual (Unaudited) Result
21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Revenue 2,886,220 1,941,431 0 0 1,784,564 1,523,781 1,368,268 14.19%
PBT 159,006 140,741 0 0 99,010 96,288 90,833 10.98%
Tax -53,830 -37,495 0 0 -34,763 -32,700 -30,288 10.91%
NP 105,176 103,246 0 0 64,247 63,588 60,545 11.01%
-
NP to SH 105,176 103,246 0 0 64,247 63,588 60,545 11.01%
-
Tax Rate 33.85% 26.64% - - 35.11% 33.96% 33.34% -
Total Cost 2,781,044 1,838,185 0 0 1,720,317 1,460,193 1,307,723 14.32%
-
Net Worth 394,904 705,505 621,295 621,295 563,323 512,495 461,552 -5.27%
Dividend
21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Div 14,041 28,079 - - 21,058 17,551 17,549 -4.52%
Div Payout % 13.35% 27.20% - - 32.78% 27.60% 28.99% -
Equity
21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 394,904 705,505 621,295 621,295 563,323 512,495 461,552 -5.27%
NOSH 175,513 175,498 175,507 175,507 175,490 87,756 87,747 15.48%
Ratio Analysis
21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 3.64% 5.32% 0.00% 0.00% 3.60% 4.17% 4.42% -
ROE 26.63% 14.63% 0.00% 0.00% 11.40% 12.41% 13.12% -
Per Share
21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
RPS 1,644.45 1,106.24 0.00 0.00 1,016.90 1,736.38 1,559.32 -1.12%
EPS 29.96 58.83 0.00 0.00 36.61 72.46 69.00 -16.76%
DPS 8.00 16.00 0.00 0.00 12.00 20.00 20.00 -17.33%
NAPS 2.25 4.02 3.54 3.54 3.21 5.84 5.26 -17.97%
Adjusted Per Share Value based on latest NOSH - 175,561
21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
RPS 205.57 138.28 0.00 0.00 127.11 108.53 97.45 14.19%
EPS 7.49 7.35 0.00 0.00 4.58 4.53 4.31 11.01%
DPS 1.00 2.00 0.00 0.00 1.50 1.25 1.25 -4.52%
NAPS 0.2813 0.5025 0.4425 0.4425 0.4012 0.365 0.3287 -5.26%
Price Multiplier on Financial Quarter End Date
21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Date 21/12/07 29/12/06 30/12/05 30/12/05 28/02/05 27/02/04 28/02/03 -
Price 5.10 3.60 2.80 2.80 2.45 2.70 1.64 -
P/RPS 0.31 0.33 0.00 0.00 0.24 0.16 0.11 14.72%
P/EPS 8.51 6.12 0.00 0.00 6.69 3.73 2.38 18.69%
EY 11.75 16.34 0.00 0.00 14.94 26.84 42.07 -15.76%
DY 1.57 4.44 0.00 0.00 4.90 7.41 12.20 -27.55%
P/NAPS 2.27 0.90 0.79 0.79 0.76 0.46 0.31 39.32%
Price Multiplier on Announcement Date
21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Date 22/02/08 16/02/07 21/04/06 21/04/06 28/04/05 21/04/04 24/04/03 -
Price 4.80 3.90 3.03 3.03 2.40 2.80 1.69 -
P/RPS 0.29 0.35 0.00 0.00 0.24 0.16 0.11 13.15%
P/EPS 8.01 6.63 0.00 0.00 6.56 3.86 2.45 16.37%
EY 12.48 15.08 0.00 0.00 15.25 25.88 40.83 -14.05%
DY 1.67 4.10 0.00 0.00 5.00 7.14 11.83 -26.05%
P/NAPS 2.13 0.97 0.86 0.86 0.75 0.48 0.32 36.28%

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