[AEON] YoY Annualized Quarter Result on 30-Nov-2005 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
12-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ--%
YoY- 30.21%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
Revenue 3,337,716 2,738,636 1,649,625 1,832,862 0 1,700,394 1,449,081 18.82%
PBT 154,990 122,390 109,037 84,917 0 66,217 73,917 16.53%
Tax -53,968 -44,404 -24,822 -31,709 0 -25,354 -26,481 15.85%
NP 101,022 77,986 84,214 53,208 0 40,862 47,436 16.91%
-
NP to SH 101,022 77,986 84,214 53,208 0 40,862 47,436 16.91%
-
Tax Rate 34.82% 36.28% 22.76% 37.34% - 38.29% 35.83% -
Total Cost 3,236,693 2,660,649 1,565,410 1,779,654 0 1,659,532 1,401,645 18.88%
-
Net Worth 838,736 744,067 666,884 587,885 0 530,091 484,422 12.01%
Dividend
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
Net Worth 838,736 744,067 666,884 587,885 0 530,091 484,422 12.01%
NOSH 350,935 175,487 175,495 175,488 175,568 175,526 87,757 33.17%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
NP Margin 3.03% 2.85% 5.11% 2.90% 0.00% 2.40% 3.27% -
ROE 12.04% 10.48% 12.63% 9.05% 0.00% 7.71% 9.79% -
Per Share
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
RPS 951.09 1,560.59 939.98 1,044.44 0.00 968.74 1,651.23 -10.77%
EPS 28.79 44.44 47.99 30.32 0.00 23.28 54.05 -12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 4.24 3.80 3.35 0.00 3.02 5.52 -15.88%
Adjusted Per Share Value based on latest NOSH - 175,561
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
RPS 237.73 195.06 117.49 130.55 0.00 121.11 103.21 18.82%
EPS 7.20 5.55 6.00 3.79 0.00 2.91 3.38 16.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5974 0.53 0.475 0.4187 0.00 0.3776 0.345 12.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/11/05 30/09/05 30/11/04 28/11/03 -
Price 4.18 5.25 2.92 2.70 2.62 2.45 2.25 -
P/RPS 0.44 0.34 0.31 0.26 0.00 0.25 0.14 26.70%
P/EPS 14.52 11.81 6.09 8.91 0.00 10.52 4.16 29.47%
EY 6.89 8.46 16.43 11.23 0.00 9.50 24.02 -22.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.24 0.77 0.81 0.00 0.81 0.41 34.97%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 CAGR
Date 12/11/08 22/11/07 07/11/06 12/01/06 - 19/01/05 14/01/04 -
Price 4.00 4.88 3.05 2.85 0.00 2.55 2.50 -
P/RPS 0.42 0.31 0.32 0.27 0.00 0.26 0.15 23.71%
P/EPS 13.90 10.98 6.36 9.40 0.00 10.95 4.63 25.50%
EY 7.20 9.11 15.73 10.64 0.00 9.13 21.62 -20.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.15 0.80 0.85 0.00 0.84 0.45 31.13%

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