[AEON] YoY Cumulative Quarter Result on 31-May-2005 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ--%
YoY- 1.46%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 832,259 699,932 167,376 416,577 387,444 327,323 288,856 19.87%
PBT 39,084 40,514 8,476 11,981 11,976 11,308 11,432 23.43%
Tax -13,428 -13,602 -2,999 -4,755 -4,854 -4,428 -4,665 19.85%
NP 25,656 26,912 5,477 7,226 7,122 6,880 6,767 25.64%
-
NP to SH 25,656 26,912 5,477 7,226 7,122 6,880 6,767 25.64%
-
Tax Rate 34.36% 33.57% 35.38% 39.69% 40.53% 39.16% 40.81% -
Total Cost 806,603 673,020 161,899 409,351 380,322 320,443 282,089 19.71%
-
Net Worth 816,008 733,804 626,695 570,012 519,239 468,612 434,457 11.40%
Dividend
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 816,008 733,804 626,695 570,012 519,239 468,612 434,457 11.40%
NOSH 175,485 175,551 175,544 175,388 87,709 87,755 87,769 12.59%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 3.08% 3.84% 3.27% 1.73% 1.84% 2.10% 2.34% -
ROE 3.14% 3.67% 0.87% 1.27% 1.37% 1.47% 1.56% -
Per Share
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 474.26 398.71 95.35 237.52 441.74 373.00 329.11 6.45%
EPS 14.62 15.33 3.12 4.12 8.12 7.84 7.71 11.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.65 4.18 3.57 3.25 5.92 5.34 4.95 -1.06%
Adjusted Per Share Value based on latest NOSH - 175,388
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 59.28 49.85 11.92 29.67 27.60 23.31 20.57 19.87%
EPS 1.83 1.92 0.39 0.51 0.51 0.49 0.48 25.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5812 0.5227 0.4464 0.406 0.3698 0.3338 0.3094 11.40%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 4.75 4.15 3.05 2.25 2.70 1.70 1.76 -
P/RPS 1.00 1.04 3.20 0.95 0.61 0.46 0.53 11.48%
P/EPS 32.49 27.07 97.76 54.61 33.25 21.68 22.83 6.23%
EY 3.08 3.69 1.02 1.83 3.01 4.61 4.38 -5.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.99 0.85 0.69 0.46 0.32 0.36 19.52%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 27/05/08 25/05/07 24/04/06 21/07/05 23/07/04 23/07/03 30/07/02 -
Price 5.30 4.72 3.03 2.35 2.78 1.85 1.67 -
P/RPS 1.12 1.18 3.18 0.99 0.63 0.50 0.51 14.42%
P/EPS 36.25 30.79 97.12 57.04 34.24 23.60 21.66 9.22%
EY 2.76 3.25 1.03 1.75 2.92 4.24 4.62 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 0.85 0.72 0.47 0.35 0.34 23.02%

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