[AEON] YoY Annualized Quarter 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- 57.23%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 1,941,431 1,962,445 0 1,784,564 1,523,781 1,368,268 1,200,637 10.43%
PBT 140,741 112,198 0 99,010 96,288 90,833 80,327 12.28%
Tax -37,495 -38,994 0 -34,763 -32,700 -30,288 -26,338 7.56%
NP 103,246 73,204 0 64,247 63,588 60,545 53,989 14.33%
-
NP to SH 103,246 73,204 0 64,247 63,588 60,545 53,989 14.33%
-
Tax Rate 26.64% 34.75% - 35.11% 33.96% 33.34% 32.79% -
Total Cost 1,838,185 1,889,241 0 1,720,317 1,460,193 1,307,723 1,146,648 10.23%
-
Net Worth 705,505 621,295 621,227 563,323 512,495 461,552 427,314 10.91%
Dividend
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div 28,079 26,326 - 21,058 17,551 17,549 17,548 10.19%
Div Payout % 27.20% 35.96% - 32.78% 27.60% 28.99% 32.50% -
Equity
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 705,505 621,295 621,227 563,323 512,495 461,552 427,314 10.91%
NOSH 175,498 175,507 175,488 175,490 87,756 87,747 87,744 15.39%
Ratio Analysis
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 5.32% 3.73% 0.00% 3.60% 4.17% 4.42% 4.50% -
ROE 14.63% 11.78% 0.00% 11.40% 12.41% 13.12% 12.63% -
Per Share
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 1,106.24 1,118.16 0.00 1,016.90 1,736.38 1,559.32 1,368.34 -4.29%
EPS 58.83 41.71 0.00 36.61 72.46 69.00 61.53 -0.92%
DPS 16.00 15.00 0.00 12.00 20.00 20.00 20.00 -4.50%
NAPS 4.02 3.54 3.54 3.21 5.84 5.26 4.87 -3.88%
Adjusted Per Share Value based on latest NOSH - 175,456
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 138.28 139.78 0.00 127.11 108.53 97.45 85.52 10.43%
EPS 7.35 5.21 0.00 4.58 4.53 4.31 3.85 14.29%
DPS 2.00 1.88 0.00 1.50 1.25 1.25 1.25 10.19%
NAPS 0.5025 0.4425 0.4425 0.4012 0.365 0.3287 0.3044 10.90%
Price Multiplier on Financial Quarter End Date
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/12/06 28/02/06 30/12/05 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 3.60 3.05 2.80 2.45 2.70 1.64 1.29 -
P/RPS 0.33 0.27 0.00 0.24 0.16 0.11 0.09 30.78%
P/EPS 6.12 7.31 0.00 6.69 3.73 2.38 2.10 24.72%
EY 16.34 13.68 0.00 14.94 26.84 42.07 47.70 -19.85%
DY 4.44 4.92 0.00 4.90 7.41 12.20 15.50 -22.75%
P/NAPS 0.90 0.86 0.79 0.76 0.46 0.31 0.26 29.23%
Price Multiplier on Announcement Date
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 16/02/07 21/04/06 - 28/04/05 21/04/04 24/04/03 24/04/02 -
Price 3.90 3.03 0.00 2.40 2.80 1.69 1.55 -
P/RPS 0.35 0.27 0.00 0.24 0.16 0.11 0.11 27.00%
P/EPS 6.63 7.26 0.00 6.56 3.86 2.45 2.52 22.11%
EY 15.08 13.77 0.00 15.25 25.88 40.83 39.70 -18.12%
DY 4.10 4.95 0.00 5.00 7.14 11.83 12.90 -21.08%
P/NAPS 0.97 0.86 0.00 0.75 0.48 0.32 0.32 25.74%

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