[AEON] QoQ TTM 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- -8.1%
YoY- -10.9%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/05/05 31/03/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 1,381,643 1,397,120 1,784,564 1,712,266 1,644,872 1,583,902 1,523,781 -7.52%
PBT 79,960 87,034 99,010 90,513 97,343 96,956 96,288 -13.79%
Tax -27,544 -29,909 -34,763 -31,855 -33,515 -33,126 -32,700 -12.80%
NP 52,416 57,125 64,247 58,658 63,828 63,830 63,588 -14.29%
-
NP to SH 52,416 57,125 64,247 58,658 63,828 63,830 63,588 -14.29%
-
Tax Rate 34.45% 34.36% 35.11% 35.19% 34.43% 34.17% 33.96% -
Total Cost 1,329,227 1,339,995 1,720,317 1,653,608 1,581,044 1,520,072 1,460,193 -7.23%
-
Net Worth 570,012 0 563,216 530,330 518,645 519,239 512,481 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 21,054 21,054 21,054 17,550 17,550 17,550 17,550 15.64%
Div Payout % 40.17% 36.86% 32.77% 29.92% 27.50% 27.50% 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 0 563,216 530,330 518,645 519,239 512,481 8.86%
NOSH 175,388 175,456 175,456 175,606 87,757 87,709 87,753 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 3.79% 4.09% 3.60% 3.43% 3.88% 4.03% 4.17% -
ROE 9.20% 0.00% 11.41% 11.06% 12.31% 12.29% 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 787.76 796.28 1,017.10 975.06 1,874.34 1,805.85 1,736.43 -46.80%
EPS 29.89 32.56 36.62 33.40 72.73 72.77 72.46 -50.69%
DPS 12.00 12.00 12.00 9.99 20.00 20.00 20.00 -33.50%
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 98.41 99.51 127.11 121.96 117.16 112.81 108.53 -7.52%
EPS 3.73 4.07 4.58 4.18 4.55 4.55 4.53 -14.37%
DPS 1.50 1.50 1.50 1.25 1.25 1.25 1.25 15.67%
NAPS 0.406 0.00 0.4012 0.3777 0.3694 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 0.29 0.31 0.24 0.25 0.14 0.15 0.16 60.79%
P/EPS 7.53 7.53 6.69 7.33 3.64 3.71 3.73 75.25%
EY 13.28 13.29 14.95 13.63 27.45 26.95 26.84 -42.99%
DY 5.33 4.90 4.90 4.08 7.55 7.41 7.41 -23.13%
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 - - 28/04/05 19/01/05 20/10/04 23/07/04 21/04/04 -
Price 0.00 0.00 2.40 2.55 2.49 2.78 2.80 -
P/RPS 0.00 0.00 0.24 0.26 0.13 0.15 0.16 -
P/EPS 0.00 0.00 6.55 7.63 3.42 3.82 3.86 -
EY 0.00 0.00 15.26 13.10 29.21 26.18 25.88 -
DY 0.00 0.00 5.00 3.92 8.03 7.19 7.14 -
P/NAPS 0.00 0.00 0.75 0.84 0.42 0.47 0.48 -

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