[AEON] YoY TTM 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- -47.41%
YoY- -66.36%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 31/08/03 CAGR
Revenue 3,245,478 1,326,322 587,798 874,221 925,845 1,644,872 1,455,162 18.04%
PBT 203,714 62,059 48,510 34,698 61,328 97,343 92,662 17.69%
Tax -64,831 -22,245 -15,212 -13,226 -20,502 -33,515 -30,972 16.50%
NP 138,883 39,814 33,298 21,472 40,826 63,828 61,690 18.27%
-
NP to SH 137,883 39,814 33,298 21,472 40,826 63,828 61,690 18.09%
-
Tax Rate 31.82% 35.84% 31.36% 38.12% 33.43% 34.43% 33.42% -
Total Cost 3,106,595 1,286,508 554,500 852,749 885,019 1,581,044 1,393,472 18.03%
-
Net Worth 807,180 702,149 526,653 570,190 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 57,913 - 26,329 - 21,054 17,550 17,547 28.00%
Div Payout % 42.00% - 79.07% - 51.57% 27.50% 28.44% -
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 807,180 702,149 526,653 570,190 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 4.28% 3.00% 5.66% 2.46% 4.41% 3.88% 4.24% -
ROE 17.08% 5.67% 6.32% 3.77% 0.00% 12.31% 13.19% -
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 924.77 755.58 334.83 498.29 527.88 1,874.34 1,657.89 -11.37%
EPS 39.29 22.68 18.97 12.24 23.28 72.73 70.28 -11.33%
DPS 16.50 0.00 15.00 0.00 12.00 20.00 20.00 -3.90%
NAPS 2.30 4.00 3.00 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 231.16 94.47 41.87 62.27 65.94 117.16 103.64 18.04%
EPS 9.82 2.84 2.37 1.53 2.91 4.55 4.39 18.11%
DPS 4.12 0.00 1.88 0.00 1.50 1.25 1.25 27.97%
NAPS 0.5749 0.5001 0.3751 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 0.45 0.63 0.87 0.51 0.44 0.14 0.12 31.43%
P/EPS 10.54 21.07 15.39 20.67 10.01 3.64 2.72 32.32%
EY 9.49 4.75 6.50 4.84 9.99 27.45 36.80 -24.44%
DY 3.99 0.00 5.14 0.00 5.15 7.55 10.47 -18.08%
P/NAPS 1.80 1.20 0.97 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 - 14/08/07 - - - 20/10/04 22/10/03 -
Price 0.00 4.75 0.00 0.00 0.00 2.49 2.19 -
P/RPS 0.00 0.63 0.00 0.00 0.00 0.13 0.13 -
P/EPS 0.00 20.94 0.00 0.00 0.00 3.42 3.12 -
EY 0.00 4.77 0.00 0.00 0.00 29.21 32.09 -
DY 0.00 0.00 0.00 0.00 0.00 8.03 9.13 -
P/NAPS 0.00 1.19 0.00 0.00 0.00 0.42 0.41 -

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