[AEON] YoY TTM Result on 31-May-2005 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
21-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
31-May-2005 [#1]
Profit Trend
QoQ- -8.24%
YoY- -17.88%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 3,224,400 699,932 1,088,224 1,381,643 1,583,902 1,406,735 1,247,478 17.66%
PBT 203,218 40,514 77,500 79,960 96,956 90,709 84,007 16.33%
Tax -64,540 -13,602 -25,768 -27,544 -33,126 -30,101 -27,624 15.64%
NP 138,678 26,912 51,732 52,416 63,830 60,608 56,383 16.66%
-
NP to SH 137,678 26,912 51,732 52,416 63,830 60,608 56,383 16.52%
-
Tax Rate 31.76% 33.57% 33.25% 34.45% 34.17% 33.18% 32.88% -
Total Cost 3,085,722 673,020 1,036,492 1,329,227 1,520,072 1,346,127 1,191,095 17.70%
-
Net Worth 701,942 733,804 526,634 570,012 519,239 468,612 434,457 8.56%
Dividend
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 57,913 - 26,329 21,054 17,550 17,547 17,549 22.69%
Div Payout % 42.06% - 50.90% 40.17% 27.50% 28.95% 31.13% -
Equity
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 701,942 733,804 526,634 570,012 519,239 468,612 434,457 8.56%
NOSH 175,485 175,551 175,544 175,388 87,709 87,755 87,769 12.59%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 4.30% 3.84% 4.75% 3.79% 4.03% 4.31% 4.52% -
ROE 19.61% 3.67% 9.82% 9.20% 12.29% 12.93% 12.98% -
Per Share
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 1,837.42 398.71 619.91 787.76 1,805.85 1,603.02 1,421.32 4.49%
EPS 78.46 15.33 29.47 29.89 72.77 69.06 64.24 3.48%
DPS 33.00 0.00 15.00 12.00 20.00 20.00 20.00 8.95%
NAPS 4.00 4.18 3.00 3.25 5.92 5.34 4.95 -3.58%
Adjusted Per Share Value based on latest NOSH - 175,388
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 229.66 49.85 77.51 98.41 112.81 100.19 88.85 17.66%
EPS 9.81 1.92 3.68 3.73 4.55 4.32 4.02 16.50%
DPS 4.12 0.00 1.88 1.50 1.25 1.25 1.25 22.66%
NAPS 0.50 0.5227 0.3751 0.406 0.3698 0.3338 0.3094 8.56%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 4.75 4.15 3.05 2.25 2.70 1.70 1.76 -
P/RPS 0.26 1.04 0.49 0.29 0.15 0.11 0.12 14.16%
P/EPS 6.05 27.07 10.35 7.53 3.71 2.46 2.74 14.53%
EY 16.52 3.69 9.66 13.28 26.95 40.63 36.50 -12.69%
DY 6.95 0.00 4.92 5.33 7.41 11.76 11.36 -8.07%
P/NAPS 1.19 0.99 1.02 0.69 0.46 0.32 0.36 22.72%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date - 25/05/07 - - 23/07/04 23/07/03 30/07/02 -
Price 0.00 4.72 0.00 0.00 2.78 1.85 1.67 -
P/RPS 0.00 1.18 0.00 0.00 0.15 0.12 0.12 -
P/EPS 0.00 30.79 0.00 0.00 3.82 2.68 2.60 -
EY 0.00 3.25 0.00 0.00 26.18 37.33 38.47 -
DY 0.00 0.00 0.00 0.00 7.19 10.81 11.98 -
P/NAPS 0.00 1.13 0.00 0.00 0.47 0.35 0.34 -

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