[AEON] YoY Annualized Quarter 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
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Revenue 2,886,220 1,941,431 1,962,445 0 1,784,564 1,523,781 1,368,268 16.67%
PBT 158,980 140,741 112,198 0 99,010 96,288 90,833 12.25%
Tax -53,830 -37,495 -38,994 0 -34,763 -32,700 -30,288 12.61%
NP 105,150 103,246 73,204 0 64,247 63,588 60,545 12.07%
-
NP to SH 105,150 103,246 73,204 0 64,247 63,588 60,545 12.07%
-
Tax Rate 33.86% 26.64% 34.75% - 35.11% 33.96% 33.34% -
Total Cost 2,781,070 1,838,185 1,889,241 0 1,720,317 1,460,193 1,307,723 16.86%
-
Net Worth 791,564 705,505 621,295 621,227 563,323 512,495 461,552 11.78%
Dividend
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Div 29,837 28,079 26,326 - 21,058 17,551 17,549 11.58%
Div Payout % 28.38% 27.20% 35.96% - 32.78% 27.60% 28.99% -
Equity
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 791,564 705,505 621,295 621,227 563,323 512,495 461,552 11.78%
NOSH 175,513 175,498 175,507 175,488 175,490 87,756 87,747 15.39%
Ratio Analysis
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 3.64% 5.32% 3.73% 0.00% 3.60% 4.17% 4.42% -
ROE 13.28% 14.63% 11.78% 0.00% 11.40% 12.41% 13.12% -
Per Share
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
RPS 1,644.45 1,106.24 1,118.16 0.00 1,016.90 1,736.38 1,559.32 1.10%
EPS 59.91 58.83 41.71 0.00 36.61 72.46 69.00 -2.87%
DPS 17.00 16.00 15.00 0.00 12.00 20.00 20.00 -3.30%
NAPS 4.51 4.02 3.54 3.54 3.21 5.84 5.26 -3.12%
Adjusted Per Share Value based on latest NOSH - 175,561
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
RPS 205.57 138.28 139.78 0.00 127.11 108.53 97.45 16.67%
EPS 7.49 7.35 5.21 0.00 4.58 4.53 4.31 12.09%
DPS 2.13 2.00 1.88 0.00 1.50 1.25 1.25 11.63%
NAPS 0.5638 0.5025 0.4425 0.4425 0.4012 0.365 0.3287 11.79%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Date 31/12/07 29/12/06 28/02/06 30/12/05 28/02/05 27/02/04 28/02/03 -
Price 5.30 3.60 3.05 2.80 2.45 2.70 1.64 -
P/RPS 0.32 0.33 0.27 0.00 0.24 0.16 0.11 24.67%
P/EPS 8.85 6.12 7.31 0.00 6.69 3.73 2.38 31.16%
EY 11.30 16.34 13.68 0.00 14.94 26.84 42.07 -23.77%
DY 3.21 4.44 4.92 0.00 4.90 7.41 12.20 -24.10%
P/NAPS 1.18 0.90 0.86 0.79 0.76 0.46 0.31 31.79%
Price Multiplier on Announcement Date
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Date 22/02/08 16/02/07 21/04/06 - 28/04/05 21/04/04 24/04/03 -
Price 4.80 3.90 3.03 0.00 2.40 2.80 1.69 -
P/RPS 0.29 0.35 0.27 0.00 0.24 0.16 0.11 22.17%
P/EPS 8.01 6.63 7.26 0.00 6.56 3.86 2.45 27.72%
EY 12.48 15.08 13.77 0.00 15.25 25.88 40.83 -21.71%
DY 3.54 4.10 4.95 0.00 5.00 7.14 11.83 -22.05%
P/NAPS 1.06 0.97 0.86 0.00 0.75 0.48 0.32 28.06%

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