[AEON] YoY Quarter Result on 28-Feb-2005 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- 189.91%
YoY- 19.95%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 704,212 587,798 0 509,268 436,970 406,845 385,114 13.27%
PBT 58,963 48,510 0 49,347 40,850 43,201 42,950 6.76%
Tax -18,878 -15,212 0 -15,747 -12,839 -12,943 -12,177 9.47%
NP 40,085 33,298 0 33,600 28,011 30,258 30,773 5.61%
-
NP to SH 40,085 33,298 0 33,600 28,011 30,258 30,773 5.61%
-
Tax Rate 32.02% 31.36% - 31.91% 31.43% 29.96% 28.35% -
Total Cost 664,127 554,500 0 475,668 408,959 376,587 354,341 13.85%
-
Net Worth 705,524 621,375 621,489 563,216 512,481 474,659 427,329 10.91%
Dividend
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 28,080 26,329 - 21,054 17,550 17,547 17,549 10.19%
Div Payout % 70.05% 79.07% - 62.66% 62.66% 57.99% 57.03% -
Equity
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 705,524 621,375 621,489 563,216 512,481 474,659 427,329 10.91%
NOSH 175,503 175,529 175,561 175,456 87,753 87,737 87,747 15.39%
Ratio Analysis
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 5.69% 5.66% 0.00% 6.60% 6.41% 7.44% 7.99% -
ROE 5.68% 5.36% 0.00% 5.97% 5.47% 6.37% 7.20% -
Per Share
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 401.25 334.87 0.00 290.25 497.95 463.71 438.89 -1.83%
EPS 22.84 18.97 0.00 19.15 31.92 34.48 35.07 -8.47%
DPS 16.00 15.00 0.00 12.00 20.00 20.00 20.00 -4.50%
NAPS 4.02 3.54 3.54 3.21 5.84 5.41 4.87 -3.88%
Adjusted Per Share Value based on latest NOSH - 175,456
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 50.16 41.87 0.00 36.27 31.12 28.98 27.43 13.27%
EPS 2.86 2.37 0.00 2.39 2.00 2.16 2.19 5.66%
DPS 2.00 1.88 0.00 1.50 1.25 1.25 1.25 10.19%
NAPS 0.5025 0.4426 0.4427 0.4012 0.365 0.3381 0.3044 10.90%
Price Multiplier on Financial Quarter End Date
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/12/06 28/02/06 30/12/05 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 3.60 3.05 2.80 2.45 2.70 1.64 1.29 -
P/RPS 0.90 0.91 0.00 0.84 0.54 0.35 0.29 26.35%
P/EPS 15.76 16.08 0.00 12.79 8.46 4.76 3.68 35.04%
EY 6.34 6.22 0.00 7.82 11.82 21.03 27.19 -25.97%
DY 4.44 4.92 0.00 4.90 7.41 12.20 15.50 -22.75%
P/NAPS 0.90 0.86 0.79 0.76 0.46 0.30 0.26 29.23%
Price Multiplier on Announcement Date
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 16/02/07 21/04/06 - 28/04/05 21/04/04 24/04/03 24/04/02 -
Price 3.90 3.03 0.00 2.40 2.80 1.69 1.55 -
P/RPS 0.97 0.90 0.00 0.83 0.56 0.36 0.35 23.43%
P/EPS 17.08 15.97 0.00 12.53 8.77 4.90 4.42 32.21%
EY 5.86 6.26 0.00 7.98 11.40 20.41 22.63 -24.35%
DY 4.10 4.95 0.00 5.00 7.14 11.83 12.90 -21.08%
P/NAPS 0.97 0.86 0.00 0.75 0.48 0.31 0.32 25.74%

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