[AEON] YoY Annualized Quarter Result on 28-Feb-2006 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
21-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
28-Feb-2006 [#4]
Profit Trend
QoQ--%
YoY- 13.94%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
Revenue 2,886,220 2,886,220 1,941,431 1,962,445 0 1,784,564 1,523,781 18.24%
PBT 159,006 158,980 140,741 112,198 0 99,010 96,288 14.06%
Tax -53,830 -53,830 -37,495 -38,994 0 -34,763 -32,700 13.97%
NP 105,176 105,150 103,246 73,204 0 64,247 63,588 14.11%
-
NP to SH 105,176 105,150 103,246 73,204 0 64,247 63,588 14.11%
-
Tax Rate 33.85% 33.86% 26.64% 34.75% - 35.11% 33.96% -
Total Cost 2,781,044 2,781,070 1,838,185 1,889,241 0 1,720,317 1,460,193 18.41%
-
Net Worth 0 791,564 705,505 621,295 621,227 563,323 512,495 -
Dividend
21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
Div 28,084 29,837 28,079 26,326 - 21,058 17,551 13.12%
Div Payout % 26.70% 28.38% 27.20% 35.96% - 32.78% 27.60% -
Equity
21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
Net Worth 0 791,564 705,505 621,295 621,227 563,323 512,495 -
NOSH 351,054 175,513 175,498 175,507 175,488 175,490 87,756 43.87%
Ratio Analysis
21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
NP Margin 3.64% 3.64% 5.32% 3.73% 0.00% 3.60% 4.17% -
ROE 0.00% 13.28% 14.63% 11.78% 0.00% 11.40% 12.41% -
Per Share
21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
RPS 822.16 1,644.45 1,106.24 1,118.16 0.00 1,016.90 1,736.38 -17.81%
EPS 29.96 59.91 58.83 41.71 0.00 36.61 72.46 -20.68%
DPS 8.00 17.00 16.00 15.00 0.00 12.00 20.00 -21.37%
NAPS 0.00 4.51 4.02 3.54 3.54 3.21 5.84 -
Adjusted Per Share Value based on latest NOSH - 175,529
21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
RPS 205.57 205.57 138.28 139.78 0.00 127.11 108.53 18.24%
EPS 7.49 7.49 7.35 5.21 0.00 4.58 4.53 14.10%
DPS 2.00 2.13 2.00 1.88 0.00 1.50 1.25 13.12%
NAPS 0.00 0.5638 0.5025 0.4425 0.4425 0.4012 0.365 -
Price Multiplier on Financial Quarter End Date
21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
Date 21/12/07 31/12/07 29/12/06 28/02/06 30/12/05 28/02/05 27/02/04 -
Price 5.10 5.30 3.60 3.05 2.80 2.45 2.70 -
P/RPS 0.62 0.32 0.33 0.27 0.00 0.24 0.16 42.68%
P/EPS 17.02 8.85 6.12 7.31 0.00 6.69 3.73 48.93%
EY 5.87 11.30 16.34 13.68 0.00 14.94 26.84 -32.89%
DY 1.57 3.21 4.44 4.92 0.00 4.90 7.41 -33.44%
P/NAPS 0.00 1.18 0.90 0.86 0.79 0.76 0.46 -
Price Multiplier on Announcement Date
21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
Date - 22/02/08 16/02/07 21/04/06 - 28/04/05 21/04/04 -
Price 0.00 4.80 3.90 3.03 0.00 2.40 2.80 -
P/RPS 0.00 0.29 0.35 0.27 0.00 0.24 0.16 -
P/EPS 0.00 8.01 6.63 7.26 0.00 6.56 3.86 -
EY 0.00 12.48 15.08 13.77 0.00 15.25 25.88 -
DY 0.00 3.54 4.10 4.95 0.00 5.00 7.14 -
P/NAPS 0.00 1.06 0.97 0.86 0.00 0.75 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