[AEON] YoY 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- 59.05%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
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 922,295 727,655 576,222 500,426 0 455,798 388,404 19.57%
PBT 46,929 29,734 57,778 28,990 0 18,632 25,462 13.47%
Tax -15,699 -11,058 -8,854 -10,556 0 -7,042 -8,702 12.96%
NP 31,230 18,676 48,924 18,434 0 11,590 16,760 13.72%
-
NP to SH 31,230 18,676 48,924 18,434 0 11,590 16,760 13.72%
-
Tax Rate 33.45% 37.19% 15.32% 36.41% - 37.80% 34.18% -
Total Cost 891,065 708,979 527,298 481,992 0 444,208 371,644 19.81%
-
Net Worth 838,648 744,231 666,826 588,132 0 530,330 484,372 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 838,648 744,231 666,826 588,132 0 530,330 484,372 12.01%
NOSH 350,898 175,526 175,480 175,561 175,443 175,606 87,748 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 3.39% 2.57% 8.49% 3.68% 0.00% 2.54% 4.32% -
ROE 3.72% 2.51% 7.34% 3.13% 0.00% 2.19% 3.46% -
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 262.84 414.56 328.37 285.04 0.00 259.56 442.63 -10.21%
EPS 8.90 10.64 27.88 10.50 0.00 6.60 19.10 -14.60%
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 65.69 51.83 41.04 35.64 0.00 32.46 27.66 19.57%
EPS 2.22 1.33 3.48 1.31 0.00 0.83 1.19 13.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5973 0.5301 0.4749 0.4189 0.00 0.3777 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 1.59 1.27 0.89 0.95 0.00 0.94 0.51 26.49%
P/EPS 46.97 49.34 10.47 25.71 0.00 37.12 11.78 33.09%
EY 2.13 2.03 9.55 3.89 0.00 2.69 8.49 -24.85%
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 1.52 1.18 0.93 1.00 0.00 0.98 0.56 22.92%
P/EPS 44.94 45.86 10.94 27.14 0.00 38.64 13.09 29.03%
EY 2.23 2.18 9.14 3.68 0.00 2.59 7.64 -22.47%
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