[AEON] YoY Annualized Quarter Result on 29-Feb-2004 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
21-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2004
Quarter
29-Feb-2004 [#4]
Profit Trend
QoQ- 34.05%
YoY- 5.03%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 1,962,445 0 1,784,564 1,523,781 1,368,268 1,200,637 990,006 14.65%
PBT 112,198 0 99,010 96,288 90,833 80,327 69,390 10.08%
Tax -38,994 0 -34,763 -32,700 -30,288 -26,338 -23,353 10.79%
NP 73,204 0 64,247 63,588 60,545 53,989 46,037 9.71%
-
NP to SH 73,204 0 64,247 63,588 60,545 53,989 46,037 9.71%
-
Tax Rate 34.75% - 35.11% 33.96% 33.34% 32.79% 33.65% -
Total Cost 1,889,241 0 1,720,317 1,460,193 1,307,723 1,146,648 943,969 14.87%
-
Net Worth 621,295 621,227 563,323 512,495 461,552 427,314 287,984 16.61%
Dividend
28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 26,326 - 21,058 17,551 17,549 17,548 - -
Div Payout % 35.96% - 32.78% 27.60% 28.99% 32.50% - -
Equity
28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 621,295 621,227 563,323 512,495 461,552 427,314 287,984 16.61%
NOSH 175,507 175,488 175,490 87,756 87,747 87,744 67,602 21.01%
Ratio Analysis
28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 3.73% 0.00% 3.60% 4.17% 4.42% 4.50% 4.65% -
ROE 11.78% 0.00% 11.40% 12.41% 13.12% 12.63% 15.99% -
Per Share
28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 1,118.16 0.00 1,016.90 1,736.38 1,559.32 1,368.34 1,464.46 -5.25%
EPS 41.71 0.00 36.61 72.46 69.00 61.53 68.10 -9.33%
DPS 15.00 0.00 12.00 20.00 20.00 20.00 0.00 -
NAPS 3.54 3.54 3.21 5.84 5.26 4.87 4.26 -3.63%
Adjusted Per Share Value based on latest NOSH - 87,753
28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 139.78 0.00 127.11 108.53 97.45 85.52 70.51 14.65%
EPS 5.21 0.00 4.58 4.53 4.31 3.85 3.28 9.69%
DPS 1.88 0.00 1.50 1.25 1.25 1.25 0.00 -
NAPS 0.4425 0.4425 0.4012 0.365 0.3287 0.3044 0.2051 16.61%
Price Multiplier on Financial Quarter End Date
28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/06 30/12/05 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 3.05 2.80 2.45 2.70 1.64 1.29 1.01 -
P/RPS 0.27 0.00 0.24 0.16 0.11 0.09 0.07 30.97%
P/EPS 7.31 0.00 6.69 3.73 2.38 2.10 1.48 37.61%
EY 13.68 0.00 14.94 26.84 42.07 47.70 67.43 -27.30%
DY 4.92 0.00 4.90 7.41 12.20 15.50 0.00 -
P/NAPS 0.86 0.79 0.76 0.46 0.31 0.26 0.24 29.06%
Price Multiplier on Announcement Date
28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 21/04/06 - 28/04/05 21/04/04 24/04/03 24/04/02 30/04/01 -
Price 3.03 0.00 2.40 2.80 1.69 1.55 0.98 -
P/RPS 0.27 0.00 0.24 0.16 0.11 0.11 0.07 30.97%
P/EPS 7.26 0.00 6.56 3.86 2.45 2.52 1.44 38.17%
EY 13.77 0.00 15.25 25.88 40.83 39.70 69.49 -27.64%
DY 4.95 0.00 5.00 7.14 11.83 12.90 0.00 -
P/NAPS 0.86 0.00 0.75 0.48 0.32 0.32 0.23 30.16%

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