[AEON] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Revenue 832,243 704,212 587,798 0 509,268 436,970 406,845 15.93%
PBT 67,187 58,963 48,510 0 49,347 40,850 43,201 9.55%
Tax -20,527 -18,878 -15,212 0 -15,747 -12,839 -12,943 9.99%
NP 46,660 40,085 33,298 0 33,600 28,011 30,258 9.35%
-
NP to SH 46,660 40,085 33,298 0 33,600 28,011 30,258 9.35%
-
Tax Rate 30.55% 32.02% 31.36% - 31.91% 31.43% 29.96% -
Total Cost 785,583 664,127 554,500 0 475,668 408,959 376,587 16.40%
-
Net Worth 791,412 705,524 621,375 621,489 563,216 512,481 474,659 11.13%
Dividend
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Div 29,831 28,080 26,329 - 21,054 17,550 17,547 11.58%
Div Payout % 63.93% 70.05% 79.07% - 62.66% 62.66% 57.99% -
Equity
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 791,412 705,524 621,375 621,489 563,216 512,481 474,659 11.13%
NOSH 175,479 175,503 175,529 175,561 175,456 87,753 87,737 15.39%
Ratio Analysis
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 5.61% 5.69% 5.66% 0.00% 6.60% 6.41% 7.44% -
ROE 5.90% 5.68% 5.36% 0.00% 5.97% 5.47% 6.37% -
Per Share
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
RPS 474.27 401.25 334.87 0.00 290.25 497.95 463.71 0.46%
EPS 26.59 22.84 18.97 0.00 19.15 31.92 34.48 -5.22%
DPS 17.00 16.00 15.00 0.00 12.00 20.00 20.00 -3.30%
NAPS 4.51 4.02 3.54 3.54 3.21 5.84 5.41 -3.68%
Adjusted Per Share Value based on latest NOSH - 175,561
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
RPS 59.28 50.16 41.87 0.00 36.27 31.12 28.98 15.93%
EPS 3.32 2.86 2.37 0.00 2.39 2.00 2.16 9.28%
DPS 2.12 2.00 1.88 0.00 1.50 1.25 1.25 11.52%
NAPS 0.5637 0.5025 0.4426 0.4427 0.4012 0.365 0.3381 11.13%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Date 31/12/07 29/12/06 28/02/06 30/12/05 28/02/05 27/02/04 28/02/03 -
Price 5.30 3.60 3.05 2.80 2.45 2.70 1.64 -
P/RPS 1.12 0.90 0.91 0.00 0.84 0.54 0.35 27.15%
P/EPS 19.93 15.76 16.08 0.00 12.79 8.46 4.76 34.41%
EY 5.02 6.34 6.22 0.00 7.82 11.82 21.03 -25.61%
DY 3.21 4.44 4.92 0.00 4.90 7.41 12.20 -24.10%
P/NAPS 1.18 0.90 0.86 0.79 0.76 0.46 0.30 32.69%
Price Multiplier on Announcement Date
31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Date 22/02/08 16/02/07 21/04/06 - 28/04/05 21/04/04 24/04/03 -
Price 4.80 3.90 3.03 0.00 2.40 2.80 1.69 -
P/RPS 1.01 0.97 0.90 0.00 0.83 0.56 0.36 23.74%
P/EPS 18.05 17.08 15.97 0.00 12.53 8.77 4.90 30.91%
EY 5.54 5.86 6.26 0.00 7.98 11.40 20.41 -23.61%
DY 3.54 4.10 4.95 0.00 5.00 7.14 11.83 -22.05%
P/NAPS 1.06 0.97 0.86 0.00 0.75 0.48 0.31 28.91%

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