[AEON] YoY Quarter Result on 31-Aug-2005 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-Aug-2005 [#2]
Profit Trend
QoQ--%
YoY- 19.36%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Revenue 748,733 626,390 493,621 457,644 0 432,054 371,084 15.62%
PBT 30,230 21,545 15,524 22,717 0 19,055 18,668 10.48%
Tax -11,349 -8,643 -6,764 -8,471 0 -7,120 -6,731 11.40%
NP 18,881 12,902 8,760 14,246 0 11,935 11,937 9.94%
-
NP to SH 18,881 12,902 8,760 14,246 0 11,935 11,937 9.94%
-
Tax Rate 37.54% 40.12% 43.57% 37.29% - 37.37% 36.06% -
Total Cost 729,852 613,488 484,861 443,398 0 420,119 359,147 15.79%
-
Net Worth 807,180 724,969 635,494 570,190 0 518,645 467,825 11.94%
Dividend
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Net Worth 807,180 724,969 635,494 570,190 0 518,645 467,825 11.94%
NOSH 350,947 175,537 175,551 175,443 175,388 87,757 87,772 33.18%
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
NP Margin 2.52% 2.06% 1.77% 3.11% 0.00% 2.76% 3.22% -
ROE 2.34% 1.78% 1.38% 2.50% 0.00% 2.30% 2.55% -
Per Share
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
RPS 213.35 356.84 281.18 260.85 0.00 492.33 422.78 -13.18%
EPS 5.38 7.35 4.99 8.12 0.00 13.60 13.60 -17.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 4.13 3.62 3.25 0.00 5.91 5.33 -15.95%
Adjusted Per Share Value based on latest NOSH - 175,443
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
RPS 53.33 44.61 35.16 32.60 0.00 30.77 26.43 15.62%
EPS 1.34 0.92 0.62 1.01 0.00 0.85 0.85 9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5749 0.5164 0.4526 0.4061 0.00 0.3694 0.3332 11.94%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/08/05 30/06/05 30/08/04 29/08/03 -
Price 4.14 4.78 2.92 2.53 2.33 2.65 1.91 -
P/RPS 1.94 1.34 1.04 0.97 0.00 0.54 0.45 35.27%
P/EPS 76.95 65.03 58.52 31.16 0.00 19.49 14.04 42.16%
EY 1.30 1.54 1.71 3.21 0.00 5.13 7.12 -29.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.16 0.81 0.78 0.00 0.45 0.36 39.49%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Date 15/08/08 14/08/07 10/08/06 20/10/05 - 20/10/04 22/10/03 -
Price 3.82 4.75 2.92 2.60 0.00 2.49 2.19 -
P/RPS 1.79 1.33 1.04 1.00 0.00 0.51 0.52 29.12%
P/EPS 71.00 64.63 58.52 32.02 0.00 18.31 16.10 35.91%
EY 1.41 1.55 1.71 3.12 0.00 5.46 6.21 -26.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.15 0.81 0.80 0.00 0.42 0.41 33.53%

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