[AEON] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 1,326,322 660,997 874,221 0 819,498 698,407 611,513 17.37%
PBT 62,059 24,000 34,698 0 31,031 29,976 28,147 17.77%
Tax -22,245 -9,763 -13,226 0 -11,974 -11,159 -10,576 16.63%
NP 39,814 14,237 21,472 0 19,057 18,817 17,571 18.44%
-
NP to SH 39,814 14,237 21,472 0 19,057 18,817 17,571 18.44%
-
Tax Rate 35.84% 40.68% 38.12% - 38.59% 37.23% 37.57% -
Total Cost 1,286,508 646,760 852,749 0 800,441 679,590 593,942 17.34%
-
Net Worth 724,688 635,486 570,596 0 518,539 467,792 432,692 11.26%
Dividend
30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 724,688 635,486 570,596 0 518,539 467,792 432,692 11.26%
NOSH 175,469 175,548 175,568 175,388 87,739 87,765 87,767 15.41%
Ratio Analysis
30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 3.00% 2.15% 2.46% 0.00% 2.33% 2.69% 2.87% -
ROE 5.49% 2.24% 3.76% 0.00% 3.68% 4.02% 4.06% -
Per Share
30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 755.87 376.53 497.94 0.00 934.01 795.76 696.74 1.69%
EPS 22.69 8.11 12.23 0.00 21.72 21.44 20.02 2.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.13 3.62 3.25 0.00 5.91 5.33 4.93 -3.59%
Adjusted Per Share Value based on latest NOSH - 175,388
30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 94.47 47.08 62.27 0.00 58.37 49.74 43.56 17.37%
EPS 2.84 1.01 1.53 0.00 1.36 1.34 1.25 18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5162 0.4526 0.4064 0.00 0.3693 0.3332 0.3082 11.26%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/06/07 30/06/06 30/08/05 30/06/05 30/08/04 29/08/03 30/08/02 -
Price 4.78 2.92 2.53 2.33 2.65 1.91 1.65 -
P/RPS 0.63 0.78 0.51 0.00 0.28 0.24 0.24 22.10%
P/EPS 21.07 36.00 20.69 0.00 12.20 8.91 8.24 21.44%
EY 4.75 2.78 4.83 0.00 8.20 11.23 12.13 -17.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.81 0.78 0.00 0.45 0.36 0.33 29.70%
Price Multiplier on Announcement Date
30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 CAGR
Date 14/08/07 10/08/06 20/10/05 - 20/10/04 22/10/03 11/11/02 -
Price 4.75 2.92 2.60 0.00 2.49 2.19 1.59 -
P/RPS 0.63 0.78 0.52 0.00 0.27 0.28 0.23 23.18%
P/EPS 20.93 36.00 21.26 0.00 11.46 10.21 7.94 22.20%
EY 4.78 2.78 4.70 0.00 8.72 9.79 12.59 -18.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.81 0.80 0.00 0.42 0.41 0.32 30.30%

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