[AEON] YoY TTM 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- 58.3%
YoY- -19.48%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/12/07 21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
Revenue 3,018,531 2,886,220 0 1,088,224 958,070 1,784,564 1,523,781 19.49%
PBT 185,679 159,006 0 77,500 51,707 99,010 96,288 18.65%
Tax -60,755 -53,830 0 -25,768 -19,027 -34,763 -32,700 17.51%
NP 124,924 105,176 0 51,732 32,680 64,247 63,588 19.23%
-
NP to SH 124,924 105,176 0 51,732 32,680 64,247 63,588 19.23%
-
Tax Rate 32.72% 33.85% - 33.25% 36.80% 35.11% 33.96% -
Total Cost 2,893,607 2,781,044 0 1,036,492 925,390 1,720,317 1,460,193 19.50%
-
Net Worth 791,412 0 705,524 621,375 621,489 563,216 512,481 11.98%
Dividend
31/12/07 21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
Div 57,913 28,081 - 26,329 - 21,054 17,550 36.48%
Div Payout % 46.36% 26.70% - 50.90% - 32.77% 27.60% -
Equity
31/12/07 21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
Net Worth 791,412 0 705,524 621,375 621,489 563,216 512,481 11.98%
NOSH 175,479 351,022 175,503 175,529 175,561 175,456 87,753 19.78%
Ratio Analysis
31/12/07 21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
NP Margin 4.14% 3.64% 0.00% 4.75% 3.41% 3.60% 4.17% -
ROE 15.78% 0.00% 0.00% 8.33% 5.26% 11.41% 12.41% -
Per Share
31/12/07 21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
RPS 1,720.16 822.23 0.00 619.97 545.72 1,017.10 1,736.43 -0.24%
EPS 71.19 29.96 0.00 29.47 18.61 36.62 72.46 -0.45%
DPS 33.00 8.00 0.00 15.00 0.00 12.00 20.00 13.93%
NAPS 4.51 0.00 4.02 3.54 3.54 3.21 5.84 -6.51%
Adjusted Per Share Value based on latest NOSH - 175,529
31/12/07 21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
RPS 215.00 205.57 0.00 77.51 68.24 127.11 108.53 19.49%
EPS 8.90 7.49 0.00 3.68 2.33 4.58 4.53 19.23%
DPS 4.12 2.00 0.00 1.88 0.00 1.50 1.25 36.44%
NAPS 0.5637 0.00 0.5025 0.4426 0.4427 0.4012 0.365 11.98%
Price Multiplier on Financial Quarter End Date
31/12/07 21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
Date 31/12/07 21/12/07 29/12/06 28/02/06 30/12/05 28/02/05 27/02/04 -
Price 5.30 5.10 3.60 3.05 2.80 2.45 2.70 -
P/RPS 0.31 0.62 0.00 0.49 0.51 0.24 0.16 18.80%
P/EPS 7.44 17.02 0.00 10.35 15.04 6.69 3.73 19.70%
EY 13.43 5.88 0.00 9.66 6.65 14.95 26.84 -16.50%
DY 6.23 1.57 0.00 4.92 0.00 4.90 7.41 -4.41%
P/NAPS 1.18 0.00 0.90 0.86 0.79 0.76 0.46 27.81%
Price Multiplier on Announcement Date
31/12/07 21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 CAGR
Date - - 16/02/07 - - 28/04/05 21/04/04 -
Price 0.00 0.00 3.90 0.00 0.00 2.40 2.80 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.24 0.16 -
P/EPS 0.00 0.00 0.00 0.00 0.00 6.55 3.86 -
EY 0.00 0.00 0.00 0.00 0.00 15.26 25.88 -
DY 0.00 0.00 0.00 0.00 0.00 5.00 7.14 -
P/NAPS 0.00 0.00 0.97 0.00 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