[AEON] YoY 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- -0.9%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
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 832,243 832,243 704,212 587,798 0 509,268 436,970 18.41%
PBT 67,213 67,187 58,963 48,510 0 49,347 40,850 13.95%
Tax -20,527 -20,527 -18,878 -15,212 0 -15,747 -12,839 13.10%
NP 46,686 46,660 40,085 33,298 0 33,600 28,011 14.34%
-
NP to SH 46,686 46,660 40,085 33,298 0 33,600 28,011 14.34%
-
Tax Rate 30.54% 30.55% 32.02% 31.36% - 31.91% 31.43% -
Total Cost 785,557 785,583 664,127 554,500 0 475,668 408,959 18.68%
-
Net Worth 0 791,412 705,524 621,375 621,489 563,216 512,481 -
Dividend
21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
Div 28,081 29,831 28,080 26,329 - 21,054 17,550 13.12%
Div Payout % 60.15% 63.93% 70.05% 79.07% - 62.66% 62.66% -
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 0 791,412 705,524 621,375 621,489 563,216 512,481 -
NOSH 351,022 175,479 175,503 175,529 175,561 175,456 87,753 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 5.61% 5.61% 5.69% 5.66% 0.00% 6.60% 6.41% -
ROE 0.00% 5.90% 5.68% 5.36% 0.00% 5.97% 5.47% -
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 237.09 474.27 401.25 334.87 0.00 290.25 497.95 -17.69%
EPS 13.30 26.59 22.84 18.97 0.00 19.15 31.92 -20.52%
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 59.28 59.28 50.16 41.87 0.00 36.27 31.12 18.42%
EPS 3.33 3.32 2.86 2.37 0.00 2.39 2.00 14.31%
DPS 2.00 2.12 2.00 1.88 0.00 1.50 1.25 13.12%
NAPS 0.00 0.5637 0.5025 0.4426 0.4427 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 2.15 1.12 0.90 0.91 0.00 0.84 0.54 43.69%
P/EPS 38.35 19.93 15.76 16.08 0.00 12.79 8.46 48.67%
EY 2.61 5.02 6.34 6.22 0.00 7.82 11.82 -32.72%
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 1.01 0.97 0.90 0.00 0.83 0.56 -
P/EPS 0.00 18.05 17.08 15.97 0.00 12.53 8.77 -
EY 0.00 5.54 5.86 6.26 0.00 7.98 11.40 -
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