[AEON] YoY TTM Result on 30-Nov-2005 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
12-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- 52.2%
YoY- -44.29%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
Revenue 3,335,530 2,053,977 587,798 958,070 874,221 1,712,266 1,493,656 18.06%
PBT 183,430 91,793 48,510 51,707 34,698 90,513 98,639 13.68%
Tax -60,003 -33,303 -15,212 -19,027 -13,226 -31,855 -32,804 13.29%
NP 123,427 58,490 33,298 32,680 21,472 58,658 65,835 13.87%
-
NP to SH 122,427 58,490 33,298 32,680 21,472 58,658 65,835 13.68%
-
Tax Rate 32.71% 36.28% 31.36% 36.80% 38.12% 35.19% 33.26% -
Total Cost 3,212,103 1,995,487 554,500 925,390 852,749 1,653,608 1,427,821 18.24%
-
Net Worth 838,648 702,105 526,441 588,132 0 530,330 438,743 14.32%
Dividend
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
Div 29,831 - 26,329 - - 17,550 17,547 11.59%
Div Payout % 24.37% - 79.07% - - 29.92% 26.65% -
Equity
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
Net Worth 838,648 702,105 526,441 588,132 0 530,330 438,743 14.32%
NOSH 350,898 175,526 175,480 175,561 175,443 175,606 87,748 33.17%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
NP Margin 3.70% 2.85% 5.66% 3.41% 2.46% 3.43% 4.41% -
ROE 14.60% 8.33% 6.33% 5.56% 0.00% 11.06% 15.01% -
Per Share
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
RPS 950.57 1,170.18 334.96 545.72 498.29 975.06 1,702.20 -11.34%
EPS 34.89 33.32 18.98 18.61 12.24 33.40 75.03 -14.63%
DPS 8.50 0.00 15.00 0.00 0.00 9.99 20.00 -16.20%
NAPS 2.39 4.00 3.00 3.35 0.00 3.02 5.00 -14.14%
Adjusted Per Share Value based on latest NOSH - 175,561
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
RPS 237.57 146.29 41.87 68.24 62.27 121.96 106.39 18.06%
EPS 8.72 4.17 2.37 2.33 1.53 4.18 4.69 13.67%
DPS 2.12 0.00 1.88 0.00 0.00 1.25 1.25 11.53%
NAPS 0.5973 0.5001 0.375 0.4189 0.00 0.3777 0.3125 14.32%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/11/05 30/09/05 30/11/04 28/11/03 -
Price 4.18 5.25 2.92 2.70 2.62 2.45 2.25 -
P/RPS 0.44 0.45 0.87 0.49 0.53 0.25 0.13 28.65%
P/EPS 11.98 15.76 15.39 14.50 21.41 7.33 3.00 33.13%
EY 8.35 6.35 6.50 6.89 4.67 13.63 33.35 -24.88%
DY 2.03 0.00 5.14 0.00 0.00 4.08 8.89 -26.30%
P/NAPS 1.75 1.31 0.97 0.81 0.00 0.81 0.45 32.40%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
Date 12/11/08 22/11/07 07/11/06 - - 19/01/05 14/01/04 -
Price 4.00 4.88 3.05 0.00 0.00 2.55 2.50 -
P/RPS 0.42 0.42 0.91 0.00 0.00 0.26 0.15 23.71%
P/EPS 11.46 14.64 16.07 0.00 0.00 7.63 3.33 29.10%
EY 8.72 6.83 6.22 0.00 0.00 13.10 30.01 -22.54%
DY 2.13 0.00 4.92 0.00 0.00 3.92 8.00 -23.92%
P/NAPS 1.67 1.22 1.02 0.00 0.00 0.84 0.50 28.30%

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