[AEON] YoY TTM Result on 28-Feb-2005 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2005
Quarter
28-Feb-2005 [#4]
Profit Trend
QoQ- 9.53%
YoY- 1.04%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 0 1,088,224 958,070 1,784,564 1,523,781 1,368,268 1,200,636 -
PBT 0 77,500 51,707 99,010 96,288 90,833 80,327 -
Tax 0 -25,768 -19,027 -34,763 -32,700 -30,288 -26,338 -
NP 0 51,732 32,680 64,247 63,588 60,545 53,989 -
-
NP to SH 0 51,732 32,680 64,247 63,588 60,545 53,989 -
-
Tax Rate - 33.25% 36.80% 35.11% 33.96% 33.34% 32.79% -
Total Cost 0 1,036,492 925,390 1,720,317 1,460,193 1,307,723 1,146,647 -
-
Net Worth 705,524 621,375 621,489 563,216 512,481 474,659 427,329 10.91%
Dividend
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - 26,329 - 21,054 17,550 17,547 17,549 -
Div Payout % - 50.90% - 32.77% 27.60% 28.98% 32.51% -
Equity
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 705,524 621,375 621,489 563,216 512,481 474,659 427,329 10.91%
NOSH 175,503 175,529 175,561 175,456 87,753 87,737 87,747 15.39%
Ratio Analysis
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 0.00% 4.75% 3.41% 3.60% 4.17% 4.42% 4.50% -
ROE 0.00% 8.33% 5.26% 11.41% 12.41% 12.76% 12.63% -
Per Share
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 0.00 619.97 545.72 1,017.10 1,736.43 1,559.50 1,368.29 -
EPS 0.00 29.47 18.61 36.62 72.46 69.01 61.53 -
DPS 0.00 15.00 0.00 12.00 20.00 20.00 20.00 -
NAPS 4.02 3.54 3.54 3.21 5.84 5.41 4.87 -3.88%
Adjusted Per Share Value based on latest NOSH - 175,456
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 0.00 77.51 68.24 127.11 108.53 97.45 85.52 -
EPS 0.00 3.68 2.33 4.58 4.53 4.31 3.85 -
DPS 0.00 1.88 0.00 1.50 1.25 1.25 1.25 -
NAPS 0.5025 0.4426 0.4427 0.4012 0.365 0.3381 0.3044 10.90%
Price Multiplier on Financial Quarter End Date
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/12/06 28/02/06 30/12/05 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 3.60 3.05 2.80 2.45 2.70 1.64 1.29 -
P/RPS 0.00 0.49 0.51 0.24 0.16 0.11 0.09 -
P/EPS 0.00 10.35 15.04 6.69 3.73 2.38 2.10 -
EY 0.00 9.66 6.65 14.95 26.84 42.08 47.70 -
DY 0.00 4.92 0.00 4.90 7.41 12.20 15.50 -
P/NAPS 0.90 0.86 0.79 0.76 0.46 0.30 0.26 29.23%
Price Multiplier on Announcement Date
31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 16/02/07 - - 28/04/05 21/04/04 24/04/03 24/04/02 -
Price 3.90 0.00 0.00 2.40 2.80 1.69 1.55 -
P/RPS 0.00 0.00 0.00 0.24 0.16 0.11 0.11 -
P/EPS 0.00 0.00 0.00 6.55 3.86 2.45 2.52 -
EY 0.00 0.00 0.00 15.26 25.88 40.83 39.70 -
DY 0.00 0.00 0.00 5.00 7.14 11.83 12.90 -
P/NAPS 0.97 0.00 0.00 0.75 0.48 0.31 0.32 25.74%

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