[AEON] QoQ TTM Result on 28-Feb-2005 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- 9.53%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 925,845 1,381,643 1,397,120 1,784,564 1,712,266 1,644,872 1,583,902 -39.11%
PBT 61,328 79,960 87,034 99,010 90,513 97,343 96,956 -34.50%
Tax -20,502 -27,544 -29,909 -34,763 -31,855 -33,515 -33,126 -35.81%
NP 40,826 52,416 57,125 64,247 58,658 63,828 63,830 -33.83%
-
NP to SH 40,826 52,416 57,125 64,247 58,658 63,828 63,830 -33.83%
-
Tax Rate 33.43% 34.45% 34.36% 35.11% 35.19% 34.43% 34.17% -
Total Cost 885,019 1,329,227 1,339,995 1,720,317 1,653,608 1,581,044 1,520,072 -39.33%
-
Net Worth 0 570,012 0 563,216 530,330 518,645 519,239 -
Dividend
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div 21,054 21,054 21,054 21,054 17,550 17,550 17,550 18.31%
Div Payout % 51.57% 40.17% 36.86% 32.77% 29.92% 27.50% 27.50% -
Equity
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 0 570,012 0 563,216 530,330 518,645 519,239 -
NOSH 175,388 175,388 175,456 175,456 175,606 87,757 87,709 89.71%
Ratio Analysis
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 4.41% 3.79% 4.09% 3.60% 3.43% 3.88% 4.03% -
ROE 0.00% 9.20% 0.00% 11.41% 11.06% 12.31% 12.29% -
Per Share
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 527.88 787.76 796.28 1,017.10 975.06 1,874.34 1,805.85 -67.90%
EPS 23.28 29.89 32.56 36.62 33.40 72.73 72.77 -65.11%
DPS 12.00 12.00 12.00 12.00 9.99 20.00 20.00 -37.62%
NAPS 0.00 3.25 0.00 3.21 3.02 5.91 5.92 -
Adjusted Per Share Value based on latest NOSH - 175,456
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 65.94 98.41 99.51 127.11 121.96 117.16 112.81 -39.11%
EPS 2.91 3.73 4.07 4.58 4.18 4.55 4.55 -33.83%
DPS 1.50 1.50 1.50 1.50 1.25 1.25 1.25 18.34%
NAPS 0.00 0.406 0.00 0.4012 0.3777 0.3694 0.3698 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 2.33 2.25 2.45 2.45 2.45 2.65 2.70 -
P/RPS 0.44 0.29 0.31 0.24 0.25 0.14 0.15 170.31%
P/EPS 10.01 7.53 7.53 6.69 7.33 3.64 3.71 150.21%
EY 9.99 13.28 13.29 14.95 13.63 27.45 26.95 -60.02%
DY 5.15 5.33 4.90 4.90 4.08 7.55 7.41 -28.55%
P/NAPS 0.00 0.69 0.00 0.76 0.81 0.45 0.46 -
Price Multiplier on Announcement Date
30/06/05 31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date - - - 28/04/05 19/01/05 20/10/04 23/07/04 -
Price 0.00 0.00 0.00 2.40 2.55 2.49 2.78 -
P/RPS 0.00 0.00 0.00 0.24 0.26 0.13 0.15 -
P/EPS 0.00 0.00 0.00 6.55 7.63 3.42 3.82 -
EY 0.00 0.00 0.00 15.26 13.10 29.21 26.18 -
DY 0.00 0.00 0.00 5.00 3.92 8.03 7.19 -
P/NAPS 0.00 0.00 0.00 0.75 0.84 0.42 0.47 -

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