[AEON] YoY TTM 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- -22.11%
YoY- -36.04%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 1,326,322 587,798 874,221 925,845 1,644,872 1,455,162 1,290,683 0.56%
PBT 62,059 48,510 34,698 61,328 97,343 92,662 87,022 -6.75%
Tax -22,245 -15,212 -13,226 -20,502 -33,515 -30,972 -28,412 -4.93%
NP 39,814 33,298 21,472 40,826 63,828 61,690 58,610 -7.68%
-
NP to SH 39,814 33,298 21,472 40,826 63,828 61,690 58,610 -7.68%
-
Tax Rate 35.84% 31.36% 38.12% 33.43% 34.43% 33.42% 32.65% -
Total Cost 1,286,508 554,500 852,749 885,019 1,581,044 1,393,472 1,232,073 0.89%
-
Net Worth 702,149 526,653 570,190 0 518,645 467,825 432,686 10.53%
Dividend
30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 31/08/02 CAGR
Div - 26,329 - 21,054 17,550 17,547 17,549 -
Div Payout % - 79.07% - 51.57% 27.50% 28.44% 29.94% -
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 702,149 526,653 570,190 0 518,645 467,825 432,686 10.53%
NOSH 175,537 175,551 175,443 175,388 87,757 87,772 87,766 15.42%
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% 5.66% 2.46% 4.41% 3.88% 4.24% 4.54% -
ROE 5.67% 6.32% 3.77% 0.00% 12.31% 13.19% 13.55% -
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 755.58 334.83 498.29 527.88 1,874.34 1,657.89 1,470.60 -12.87%
EPS 22.68 18.97 12.24 23.28 72.73 70.28 66.78 -20.02%
DPS 0.00 15.00 0.00 12.00 20.00 20.00 20.00 -
NAPS 4.00 3.00 3.25 0.00 5.91 5.33 4.93 -4.23%
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 41.87 62.27 65.94 117.16 103.64 91.93 0.56%
EPS 2.84 2.37 1.53 2.91 4.55 4.39 4.17 -7.64%
DPS 0.00 1.88 0.00 1.50 1.25 1.25 1.25 -
NAPS 0.5001 0.3751 0.4061 0.00 0.3694 0.3332 0.3082 10.53%
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 0.87 0.51 0.44 0.14 0.12 0.11 43.49%
P/EPS 21.07 15.39 20.67 10.01 3.64 2.72 2.47 55.82%
EY 4.75 6.50 4.84 9.99 27.45 36.80 40.47 -35.80%
DY 0.00 5.14 0.00 5.15 7.55 10.47 12.12 -
P/NAPS 1.20 0.97 0.78 0.00 0.45 0.36 0.33 30.62%
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 - - - 20/10/04 22/10/03 11/11/02 -
Price 4.75 0.00 0.00 0.00 2.49 2.19 1.59 -
P/RPS 0.63 0.00 0.00 0.00 0.13 0.13 0.11 43.49%
P/EPS 20.94 0.00 0.00 0.00 3.42 3.12 2.38 56.82%
EY 4.77 0.00 0.00 0.00 29.21 32.09 42.00 -36.24%
DY 0.00 0.00 0.00 0.00 8.03 9.13 12.58 -
P/NAPS 1.19 0.00 0.00 0.00 0.42 0.41 0.32 31.22%

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