[AEON] YoY Cumulative 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?
Cumulative Result
30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 2,053,977 1,237,219 1,374,647 0 1,275,296 1,086,811 961,423 16.99%
PBT 91,793 81,778 63,688 0 49,663 55,438 47,632 14.52%
Tax -33,303 -18,617 -23,782 0 -19,016 -19,861 -17,345 14.44%
NP 58,490 63,161 39,906 0 30,647 35,577 30,287 14.57%
-
NP to SH 58,490 63,161 39,906 0 30,647 35,577 30,287 14.57%
-
Tax Rate 36.28% 22.77% 37.34% - 38.29% 35.83% 36.41% -
Total Cost 1,995,487 1,174,058 1,334,741 0 1,244,649 1,051,234 931,136 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 7.86% 9.47% 6.79% 0.00% 5.78% 7.34% 6.81% -
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 1,170.44 704.98 783.33 0.00 726.55 1,238.42 1,095.54 1.37%
EPS 33.33 35.99 22.74 0.00 17.46 40.54 34.52 -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 146.29 88.12 97.91 0.00 90.83 77.41 68.48 16.99%
EPS 4.17 4.50 2.84 0.00 2.18 2.53 2.16 14.57%
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 0.45 0.41 0.34 0.00 0.34 0.18 0.15 25.50%
P/EPS 15.75 8.11 11.87 0.00 14.03 5.55 4.64 28.75%
EY 6.35 12.33 8.42 0.00 7.13 18.02 21.57 -22.34%
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 0.42 0.43 0.36 0.00 0.35 0.20 0.16 22.08%
P/EPS 14.64 8.47 12.53 0.00 14.60 6.17 4.93 25.24%
EY 6.83 11.80 7.98 0.00 6.85 16.22 20.30 -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