[AEON] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -8.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
Revenue 1,941,431 1,649,625 1,321,994 2,036,408 1,962,445 0 1,832,862 5.44%
PBT 140,741 109,037 48,000 103,124 112,198 0 84,917 59.31%
Tax -37,495 -24,822 -19,526 -36,487 -38,994 0 -31,709 16.70%
NP 103,246 84,214 28,474 66,636 73,204 0 53,208 84.22%
-
NP to SH 103,246 84,214 28,474 66,636 73,204 0 53,208 84.22%
-
Tax Rate 26.64% 22.76% 40.68% 35.38% 34.75% - 37.34% -
Total Cost 1,838,185 1,565,410 1,293,520 1,969,771 1,889,241 0 1,779,654 3.02%
-
Net Worth 705,505 666,884 635,486 626,695 621,295 621,227 587,885 18.30%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
Div 28,079 - - - 26,326 - - -
Div Payout % 27.20% - - - 35.96% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
Net Worth 705,505 666,884 635,486 626,695 621,295 621,227 587,885 18.30%
NOSH 175,498 175,495 175,548 175,544 175,507 175,488 175,488 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
NP Margin 5.32% 5.11% 2.15% 3.27% 3.73% 0.00% 2.90% -
ROE 14.63% 12.63% 4.48% 10.63% 11.78% 0.00% 9.05% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
RPS 1,106.24 939.98 753.06 1,160.05 1,118.16 0.00 1,044.44 5.44%
EPS 58.83 47.99 16.22 37.96 41.71 0.00 30.32 84.21%
DPS 16.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 4.02 3.80 3.62 3.57 3.54 3.54 3.35 18.29%
Adjusted Per Share Value based on latest NOSH - 175,544
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
RPS 138.28 117.49 94.16 145.04 139.78 0.00 130.55 5.44%
EPS 7.35 6.00 2.03 4.75 5.21 0.00 3.79 84.13%
DPS 2.00 0.00 0.00 0.00 1.88 0.00 0.00 -
NAPS 0.5025 0.475 0.4526 0.4464 0.4425 0.4425 0.4187 18.31%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 28/02/06 30/12/05 30/11/05 -
Price 3.60 2.92 2.92 3.05 3.05 2.80 2.70 -
P/RPS 0.33 0.31 0.39 0.26 0.27 0.00 0.26 24.57%
P/EPS 6.12 6.09 18.00 8.03 7.31 0.00 8.91 -29.26%
EY 16.34 16.43 5.55 12.45 13.68 0.00 11.23 41.29%
DY 4.44 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 0.90 0.77 0.81 0.85 0.86 0.79 0.81 10.19%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 30/11/05 CAGR
Date 16/02/07 07/11/06 10/08/06 24/04/06 21/04/06 - 12/01/06 -
Price 3.90 3.05 2.92 3.03 3.03 0.00 2.85 -
P/RPS 0.35 0.32 0.39 0.26 0.27 0.00 0.27 27.02%
P/EPS 6.63 6.36 18.00 7.98 7.26 0.00 9.40 -27.51%
EY 15.08 15.73 5.55 12.53 13.77 0.00 10.64 37.91%
DY 4.10 0.00 0.00 0.00 4.95 0.00 0.00 -
P/NAPS 0.97 0.80 0.81 0.85 0.86 0.00 0.85 12.94%

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