[AEON] YoY 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- 67.13%
YoY- -7.43%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
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 587,798 0 509,268 436,970 406,845 385,114 344,986 11.23%
PBT 48,510 0 49,347 40,850 43,201 42,950 41,028 3.40%
Tax -15,212 0 -15,747 -12,839 -12,943 -12,177 -12,694 3.68%
NP 33,298 0 33,600 28,011 30,258 30,773 28,334 3.27%
-
NP to SH 33,298 0 33,600 28,011 30,258 30,773 28,334 3.27%
-
Tax Rate 31.36% - 31.91% 31.43% 29.96% 28.35% 30.94% -
Total Cost 554,500 0 475,668 408,959 376,587 354,341 316,652 11.85%
-
Net Worth 621,375 621,489 563,216 512,481 474,659 427,329 249,231 20.03%
Dividend
28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 26,329 - 21,054 17,550 17,547 17,549 11,701 17.59%
Div Payout % 79.07% - 62.66% 62.66% 57.99% 57.03% 41.30% -
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 621,375 621,489 563,216 512,481 474,659 427,329 249,231 20.03%
NOSH 175,529 175,561 175,456 87,753 87,737 87,747 58,505 24.56%
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 5.66% 0.00% 6.60% 6.41% 7.44% 7.99% 8.21% -
ROE 5.36% 0.00% 5.97% 5.47% 6.37% 7.20% 11.37% -
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 334.87 0.00 290.25 497.95 463.71 438.89 589.67 -10.69%
EPS 18.97 0.00 19.15 31.92 34.48 35.07 48.43 -17.08%
DPS 15.00 0.00 12.00 20.00 20.00 20.00 20.00 -5.58%
NAPS 3.54 3.54 3.21 5.84 5.41 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 41.87 0.00 36.27 31.12 28.98 27.43 24.57 11.24%
EPS 2.37 0.00 2.39 2.00 2.16 2.19 2.02 3.24%
DPS 1.88 0.00 1.50 1.25 1.25 1.25 0.83 17.75%
NAPS 0.4426 0.4427 0.4012 0.365 0.3381 0.3044 0.1775 20.03%
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 0.91 0.00 0.84 0.54 0.35 0.29 0.17 39.84%
P/EPS 16.08 0.00 12.79 8.46 4.76 3.68 2.09 50.35%
EY 6.22 0.00 7.82 11.82 21.03 27.19 47.95 -33.51%
DY 4.92 0.00 4.90 7.41 12.20 15.50 19.80 -24.29%
P/NAPS 0.86 0.79 0.76 0.46 0.30 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 0.90 0.00 0.83 0.56 0.36 0.35 0.17 39.53%
P/EPS 15.97 0.00 12.53 8.77 4.90 4.42 2.02 51.17%
EY 6.26 0.00 7.98 11.40 20.41 22.63 49.42 -33.83%
DY 4.95 0.00 5.00 7.14 11.83 12.90 20.41 -24.66%
P/NAPS 0.86 0.00 0.75 0.48 0.31 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