[AEON] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ-0.0%
YoY- -49.13%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Revenue 2,886,220 0 1,088,224 958,070 1,784,564 1,523,781 1,368,268 16.77%
PBT 159,006 0 77,500 51,707 99,010 96,288 90,833 12.33%
Tax -53,830 0 -25,768 -19,027 -34,763 -32,700 -30,288 12.68%
NP 105,176 0 51,732 32,680 64,247 63,588 60,545 12.15%
-
NP to SH 105,176 0 51,732 32,680 64,247 63,588 60,545 12.15%
-
Tax Rate 33.85% - 33.25% 36.80% 35.11% 33.96% 33.34% -
Total Cost 2,781,044 0 1,036,492 925,390 1,720,317 1,460,193 1,307,723 16.97%
-
Net Worth 0 705,524 621,375 621,489 563,216 512,481 474,659 -
Dividend
21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Div 28,081 - 26,329 - 21,054 17,550 17,547 10.26%
Div Payout % 26.70% - 50.90% - 32.77% 27.60% 28.98% -
Equity
21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 0 705,524 621,375 621,489 563,216 512,481 474,659 -
NOSH 351,022 175,503 175,529 175,561 175,456 87,753 87,737 33.38%
Ratio Analysis
21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 3.64% 0.00% 4.75% 3.41% 3.60% 4.17% 4.42% -
ROE 0.00% 0.00% 8.33% 5.26% 11.41% 12.41% 12.76% -
Per Share
21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
RPS 822.23 0.00 619.97 545.72 1,017.10 1,736.43 1,559.50 -12.45%
EPS 29.96 0.00 29.47 18.61 36.62 72.46 69.01 -15.91%
DPS 8.00 0.00 15.00 0.00 12.00 20.00 20.00 -17.33%
NAPS 0.00 4.02 3.54 3.54 3.21 5.84 5.41 -
Adjusted Per Share Value based on latest NOSH - 175,561
21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
RPS 205.57 0.00 77.51 68.24 127.11 108.53 97.45 16.77%
EPS 7.49 0.00 3.68 2.33 4.58 4.53 4.31 12.16%
DPS 2.00 0.00 1.88 0.00 1.50 1.25 1.25 10.25%
NAPS 0.00 0.5025 0.4426 0.4427 0.4012 0.365 0.3381 -
Price Multiplier on Financial Quarter End Date
21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Date 21/12/07 29/12/06 28/02/06 30/12/05 28/02/05 27/02/04 28/02/03 -
Price 5.10 3.60 3.05 2.80 2.45 2.70 1.64 -
P/RPS 0.62 0.00 0.49 0.51 0.24 0.16 0.11 43.22%
P/EPS 17.02 0.00 10.35 15.04 6.69 3.73 2.38 50.48%
EY 5.88 0.00 9.66 6.65 14.95 26.84 42.08 -33.55%
DY 1.57 0.00 4.92 0.00 4.90 7.41 12.20 -34.68%
P/NAPS 0.00 0.90 0.86 0.79 0.76 0.46 0.30 -
Price Multiplier on Announcement Date
21/12/07 31/12/06 28/02/06 31/12/05 28/02/05 29/02/04 28/02/03 CAGR
Date - 16/02/07 - - 28/04/05 21/04/04 24/04/03 -
Price 0.00 3.90 0.00 0.00 2.40 2.80 1.69 -
P/RPS 0.00 0.00 0.00 0.00 0.24 0.16 0.11 -
P/EPS 0.00 0.00 0.00 0.00 6.55 3.86 2.45 -
EY 0.00 0.00 0.00 0.00 15.26 25.88 40.83 -
DY 0.00 0.00 0.00 0.00 5.00 7.14 11.83 -
P/NAPS 0.00 0.97 0.00 0.00 0.75 0.48 0.31 -

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