[AEON] YoY Annualized Quarter Result on 31-May-2004 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- -55.2%
YoY- 3.52%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 2,799,728 2,036,408 1,666,308 1,549,776 1,309,292 1,155,424 968,056 19.95%
PBT 162,056 103,124 47,924 47,904 45,232 45,728 31,008 32.76%
Tax -54,408 -36,487 -19,020 -19,416 -17,712 -18,660 -13,316 27.27%
NP 107,648 66,636 28,904 28,488 27,520 27,068 17,692 36.26%
-
NP to SH 107,648 66,636 28,904 28,488 27,520 27,068 17,692 36.26%
-
Tax Rate 33.57% 35.38% 39.69% 40.53% 39.16% 40.81% 42.94% -
Total Cost 2,692,080 1,969,771 1,637,404 1,521,288 1,281,772 1,128,356 950,364 19.53%
-
Net Worth 733,804 626,695 570,012 519,239 468,612 434,457 378,236 12.02%
Dividend
31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 733,804 626,695 570,012 519,239 468,612 434,457 378,236 12.02%
NOSH 175,551 175,544 175,388 87,709 87,755 87,769 87,757 12.61%
Ratio Analysis
31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 3.84% 3.27% 1.73% 1.84% 2.10% 2.34% 1.83% -
ROE 14.67% 10.63% 5.07% 5.49% 5.87% 6.23% 4.68% -
Per Share
31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 1,594.82 1,160.05 950.07 1,766.94 1,491.98 1,316.44 1,103.10 6.52%
EPS 61.32 37.96 16.48 32.48 31.36 30.84 20.16 21.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.18 3.57 3.25 5.92 5.34 4.95 4.31 -0.52%
Adjusted Per Share Value based on latest NOSH - 87,709
31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 199.41 145.04 118.68 110.38 93.25 82.30 68.95 19.95%
EPS 7.67 4.75 2.06 2.03 1.96 1.93 1.26 36.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5227 0.4464 0.406 0.3698 0.3338 0.3094 0.2694 12.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 30/03/07 31/03/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 4.15 3.05 2.25 2.70 1.70 1.76 0.96 -
P/RPS 0.26 0.26 0.24 0.15 0.11 0.13 0.09 19.93%
P/EPS 6.77 8.03 13.65 8.31 5.42 5.71 4.76 6.22%
EY 14.78 12.45 7.32 12.03 18.45 17.52 21.00 -5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.85 0.69 0.46 0.32 0.36 0.22 29.40%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 25/05/07 24/04/06 21/07/05 23/07/04 23/07/03 30/07/02 24/07/01 -
Price 4.72 3.03 2.35 2.78 1.85 1.67 1.05 -
P/RPS 0.30 0.26 0.25 0.16 0.12 0.13 0.10 20.71%
P/EPS 7.70 7.98 14.26 8.56 5.90 5.42 5.21 6.92%
EY 12.99 12.53 7.01 11.68 16.95 18.47 19.20 -6.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.85 0.72 0.47 0.35 0.34 0.24 30.40%

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