[AEON] QoQ Annualized Quarter Result on 31-Aug-2004 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-Aug-2004 [#2]
Profit Trend
QoQ- 33.79%
YoY- 1.28%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 0 1,784,564 1,700,394 1,638,996 1,549,776 1,523,781 1,449,081 -
PBT 0 99,010 66,217 62,062 47,904 96,288 73,917 -
Tax 0 -34,763 -25,354 -23,948 -19,416 -32,700 -26,481 -
NP 0 64,247 40,862 38,114 28,488 63,588 47,436 -
-
NP to SH 0 64,247 40,862 38,114 28,488 63,588 47,436 -
-
Tax Rate - 35.11% 38.29% 38.59% 40.53% 33.96% 35.83% -
Total Cost 0 1,720,317 1,659,532 1,600,882 1,521,288 1,460,193 1,401,645 -
-
Net Worth 0 563,323 530,091 518,539 519,239 512,495 484,422 -
Dividend
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - 21,058 - - - 17,551 - -
Div Payout % - 32.78% - - - 27.60% - -
Equity
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 0 563,323 530,091 518,539 519,239 512,495 484,422 -
NOSH 175,490 175,490 175,526 87,739 87,709 87,756 87,757 68.10%
Ratio Analysis
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 0.00% 3.60% 2.40% 2.33% 1.84% 4.17% 3.27% -
ROE 0.00% 11.40% 7.71% 7.35% 5.49% 12.41% 9.79% -
Per Share
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 0.00 1,016.90 968.74 1,868.03 1,766.94 1,736.38 1,651.23 -
EPS 0.00 36.61 23.28 43.44 32.48 72.46 54.05 -
DPS 0.00 12.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 0.00 3.21 3.02 5.91 5.92 5.84 5.52 -
Adjusted Per Share Value based on latest NOSH - 87,757
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 0.00 127.11 121.11 116.74 110.38 108.53 103.21 -
EPS 0.00 4.58 2.91 2.71 2.03 4.53 3.38 -
DPS 0.00 1.50 0.00 0.00 0.00 1.25 0.00 -
NAPS 0.00 0.4012 0.3776 0.3693 0.3698 0.365 0.345 -
Price Multiplier on Financial Quarter End Date
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/03/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 2.45 2.45 2.45 2.65 2.70 2.70 2.25 -
P/RPS 0.00 0.24 0.25 0.14 0.15 0.16 0.14 -
P/EPS 0.00 6.69 10.52 6.10 8.31 3.73 4.16 -
EY 0.00 14.94 9.50 16.39 12.03 26.84 24.02 -
DY 0.00 4.90 0.00 0.00 0.00 7.41 0.00 -
P/NAPS 0.00 0.76 0.81 0.45 0.46 0.46 0.41 -
Price Multiplier on Announcement Date
31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date - 28/04/05 19/01/05 20/10/04 23/07/04 21/04/04 14/01/04 -
Price 0.00 2.40 2.55 2.49 2.78 2.80 2.50 -
P/RPS 0.00 0.24 0.26 0.13 0.16 0.16 0.15 -
P/EPS 0.00 6.56 10.95 5.73 8.56 3.86 4.63 -
EY 0.00 15.25 9.13 17.45 11.68 25.88 21.62 -
DY 0.00 5.00 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.00 0.75 0.84 0.42 0.47 0.48 0.45 -

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