[AEON] QoQ Annualized Quarter Result on 31-May-2004 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
31-May-2004 [#1]
Profit Trend
QoQ- -55.2%
YoY- 3.52%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 1,784,564 1,700,394 1,638,996 1,549,776 1,523,781 1,449,081 1,396,814 17.75%
PBT 99,010 66,217 62,062 47,904 96,288 73,917 59,952 39.76%
Tax -34,763 -25,354 -23,948 -19,416 -32,700 -26,481 -22,318 34.40%
NP 64,247 40,862 38,114 28,488 63,588 47,436 37,634 42.88%
-
NP to SH 64,247 40,862 38,114 28,488 63,588 47,436 37,634 42.88%
-
Tax Rate 35.11% 38.29% 38.59% 40.53% 33.96% 35.83% 37.23% -
Total Cost 1,720,317 1,659,532 1,600,882 1,521,288 1,460,193 1,401,645 1,359,180 17.02%
-
Net Worth 563,323 530,091 518,539 519,239 512,495 484,422 467,792 13.20%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 21,058 - - - 17,551 - - -
Div Payout % 32.78% - - - 27.60% - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 563,323 530,091 518,539 519,239 512,495 484,422 467,792 13.20%
NOSH 175,490 175,526 87,739 87,709 87,756 87,757 87,765 58.78%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 3.60% 2.40% 2.33% 1.84% 4.17% 3.27% 2.69% -
ROE 11.40% 7.71% 7.35% 5.49% 12.41% 9.79% 8.05% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 1,016.90 968.74 1,868.03 1,766.94 1,736.38 1,651.23 1,591.52 -25.83%
EPS 36.61 23.28 43.44 32.48 72.46 54.05 42.88 -10.01%
DPS 12.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 3.21 3.02 5.91 5.92 5.84 5.52 5.33 -28.70%
Adjusted Per Share Value based on latest NOSH - 87,709
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 127.11 121.11 116.74 110.38 108.53 103.21 99.49 17.76%
EPS 4.58 2.91 2.71 2.03 4.53 3.38 2.68 42.98%
DPS 1.50 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.4012 0.3776 0.3693 0.3698 0.365 0.345 0.3332 13.19%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 2.45 2.45 2.65 2.70 2.70 2.25 1.91 -
P/RPS 0.24 0.25 0.14 0.15 0.16 0.14 0.12 58.80%
P/EPS 6.69 10.52 6.10 8.31 3.73 4.16 4.45 31.26%
EY 14.94 9.50 16.39 12.03 26.84 24.02 22.45 -23.79%
DY 4.90 0.00 0.00 0.00 7.41 0.00 0.00 -
P/NAPS 0.76 0.81 0.45 0.46 0.46 0.41 0.36 64.64%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/04/05 19/01/05 20/10/04 23/07/04 21/04/04 14/01/04 22/10/03 -
Price 2.40 2.55 2.49 2.78 2.80 2.50 2.19 -
P/RPS 0.24 0.26 0.13 0.16 0.16 0.15 0.14 43.28%
P/EPS 6.56 10.95 5.73 8.56 3.86 4.63 5.11 18.13%
EY 15.25 9.13 17.45 11.68 25.88 21.62 19.58 -15.36%
DY 5.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.75 0.84 0.42 0.47 0.48 0.45 0.41 49.62%

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