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

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 2,738,636 1,649,625 1,832,862 0 1,700,394 1,449,081 1,281,897 16.99%
PBT 122,390 109,037 84,917 0 66,217 73,917 63,509 14.52%
Tax -44,404 -24,822 -31,709 0 -25,354 -26,481 -23,126 14.44%
NP 77,986 84,214 53,208 0 40,862 47,436 40,382 14.58%
-
NP to SH 77,986 84,214 53,208 0 40,862 47,436 40,382 14.58%
-
Tax Rate 36.28% 22.76% 37.34% - 38.29% 35.83% 36.41% -
Total Cost 2,660,649 1,565,410 1,779,654 0 1,659,532 1,401,645 1,241,514 17.07%
-
Net Worth 744,067 666,884 587,885 0 530,091 484,422 444,931 11.21%
Dividend
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 744,067 666,884 587,885 0 530,091 484,422 444,931 11.21%
NOSH 175,487 175,495 175,488 175,568 175,526 87,757 87,757 15.40%
Ratio Analysis
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 2.85% 5.11% 2.90% 0.00% 2.40% 3.27% 3.15% -
ROE 10.48% 12.63% 9.05% 0.00% 7.71% 9.79% 9.08% -
Per Share
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 1,560.59 939.98 1,044.44 0.00 968.74 1,651.23 1,460.72 1.37%
EPS 44.44 47.99 30.32 0.00 23.28 54.05 46.03 -0.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.24 3.80 3.35 0.00 3.02 5.52 5.07 -3.62%
Adjusted Per Share Value based on latest NOSH - 175,443
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 195.06 117.49 130.55 0.00 121.11 103.21 91.30 16.99%
EPS 5.55 6.00 3.79 0.00 2.91 3.38 2.88 14.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.475 0.4187 0.00 0.3776 0.345 0.3169 11.22%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/09/07 29/09/06 30/11/05 30/09/05 30/11/04 28/11/03 29/11/02 -
Price 5.25 2.92 2.70 2.62 2.45 2.25 1.60 -
P/RPS 0.34 0.31 0.26 0.00 0.25 0.14 0.11 26.28%
P/EPS 11.81 6.09 8.91 0.00 10.52 4.16 3.48 28.74%
EY 8.46 16.43 11.23 0.00 9.50 24.02 28.76 -22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.77 0.81 0.00 0.81 0.41 0.32 32.32%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/11/07 07/11/06 12/01/06 - 19/01/05 14/01/04 29/01/03 -
Price 4.88 3.05 2.85 0.00 2.55 2.50 1.70 -
P/RPS 0.31 0.32 0.27 0.00 0.26 0.15 0.12 21.68%
P/EPS 10.98 6.36 9.40 0.00 10.95 4.63 3.69 25.29%
EY 9.11 15.73 10.64 0.00 9.13 21.62 27.07 -20.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.80 0.85 0.00 0.84 0.45 0.34 28.65%

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