[AEON] QoQ Annualized Quarter Result on 30-Nov-2004 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
19-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
30-Nov-2004 [#3]
Profit Trend
QoQ- 7.21%
YoY- -13.86%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 1,666,308 0 1,784,564 1,700,394 1,638,996 1,549,776 1,523,781 7.40%
PBT 47,924 0 99,010 66,217 62,062 47,904 96,288 -42.72%
Tax -19,020 0 -34,763 -25,354 -23,948 -19,416 -32,700 -35.13%
NP 28,904 0 64,247 40,862 38,114 28,488 63,588 -46.72%
-
NP to SH 28,904 0 64,247 40,862 38,114 28,488 63,588 -46.72%
-
Tax Rate 39.69% - 35.11% 38.29% 38.59% 40.53% 33.96% -
Total Cost 1,637,404 0 1,720,317 1,659,532 1,600,882 1,521,288 1,460,193 9.57%
-
Net Worth 570,012 0 563,323 530,091 518,539 519,239 512,495 8.86%
Dividend
31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - 21,058 - - - 17,551 -
Div Payout % - - 32.78% - - - 27.60% -
Equity
31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 570,012 0 563,323 530,091 518,539 519,239 512,495 8.86%
NOSH 175,388 175,490 175,490 175,526 87,739 87,709 87,756 73.85%
Ratio Analysis
31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 1.73% 0.00% 3.60% 2.40% 2.33% 1.84% 4.17% -
ROE 5.07% 0.00% 11.40% 7.71% 7.35% 5.49% 12.41% -
Per Share
31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 950.07 0.00 1,016.90 968.74 1,868.03 1,766.94 1,736.38 -38.22%
EPS 16.48 0.00 36.61 23.28 43.44 32.48 72.46 -69.35%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 20.00 -
NAPS 3.25 0.00 3.21 3.02 5.91 5.92 5.84 -37.38%
Adjusted Per Share Value based on latest NOSH - 175,606
31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 118.68 0.00 127.11 121.11 116.74 110.38 108.53 7.40%
EPS 2.06 0.00 4.58 2.91 2.71 2.03 4.53 -46.70%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.25 -
NAPS 0.406 0.00 0.4012 0.3776 0.3693 0.3698 0.365 8.87%
Price Multiplier on Financial Quarter End Date
31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 31/05/05 31/03/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 -
Price 2.25 2.45 2.45 2.45 2.65 2.70 2.70 -
P/RPS 0.24 0.00 0.24 0.25 0.14 0.15 0.16 38.24%
P/EPS 13.65 0.00 6.69 10.52 6.10 8.31 3.73 181.83%
EY 7.32 0.00 14.94 9.50 16.39 12.03 26.84 -64.57%
DY 0.00 0.00 4.90 0.00 0.00 0.00 7.41 -
P/NAPS 0.69 0.00 0.76 0.81 0.45 0.46 0.46 38.24%
Price Multiplier on Announcement Date
31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 21/07/05 - 28/04/05 19/01/05 20/10/04 23/07/04 21/04/04 -
Price 2.35 0.00 2.40 2.55 2.49 2.78 2.80 -
P/RPS 0.25 0.00 0.24 0.26 0.13 0.16 0.16 42.82%
P/EPS 14.26 0.00 6.56 10.95 5.73 8.56 3.86 183.97%
EY 7.01 0.00 15.25 9.13 17.45 11.68 25.88 -64.76%
DY 0.00 0.00 5.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.72 0.00 0.75 0.84 0.42 0.47 0.48 38.24%

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