[AEON] QoQ Annualized Quarter Result on 21-Dec-2007 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
21-Dec-2007 [#4]
Profit Trend
QoQ- 34.86%
YoY- 1.87%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,161,984 3,329,036 2,886,220 2,886,220 2,738,636 2,652,644 2,799,728 10.20%
PBT 138,628 156,336 158,980 159,006 122,390 124,118 162,056 -11.72%
Tax -49,554 -53,712 -53,830 -53,830 -44,404 -44,490 -54,408 -7.19%
NP 89,074 102,624 105,150 105,176 77,986 79,628 107,648 -14.03%
-
NP to SH 89,074 102,624 105,150 105,176 77,986 79,628 107,648 -14.03%
-
Tax Rate 35.75% 34.36% 33.86% 33.85% 36.28% 35.84% 33.57% -
Total Cost 3,072,910 3,226,412 2,781,070 2,781,044 2,660,649 2,573,016 2,692,080 11.14%
-
Net Worth 807,211 816,008 791,564 0 744,067 724,688 733,804 7.91%
Dividend
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 29,837 28,084 - - - -
Div Payout % - - 28.38% 26.70% - - - -
Equity
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 807,211 816,008 791,564 0 744,067 724,688 733,804 7.91%
NOSH 350,961 175,485 175,513 351,054 175,487 175,469 175,551 73.89%
Ratio Analysis
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.82% 3.08% 3.64% 3.64% 2.85% 3.00% 3.84% -
ROE 11.03% 12.58% 13.28% 0.00% 10.48% 10.99% 14.67% -
Per Share
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 900.95 1,897.04 1,644.45 822.16 1,560.59 1,511.74 1,594.82 -36.62%
EPS 25.38 58.48 59.91 29.96 44.44 45.38 61.32 -50.56%
DPS 0.00 0.00 17.00 8.00 0.00 0.00 0.00 -
NAPS 2.30 4.65 4.51 0.00 4.24 4.13 4.18 -37.94%
Adjusted Per Share Value based on latest NOSH - 351,022
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 225.21 237.11 205.57 205.57 195.06 188.93 199.41 10.20%
EPS 6.34 7.31 7.49 7.49 5.55 5.67 7.67 -14.10%
DPS 0.00 0.00 2.13 2.00 0.00 0.00 0.00 -
NAPS 0.5749 0.5812 0.5638 0.00 0.53 0.5162 0.5227 7.89%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/06/08 31/03/08 31/12/07 21/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.14 4.75 5.30 5.10 5.25 4.78 4.15 -
P/RPS 0.46 0.25 0.32 0.62 0.34 0.32 0.26 57.72%
P/EPS 16.31 8.12 8.85 17.02 11.81 10.53 6.77 101.83%
EY 6.13 12.31 11.30 5.87 8.46 9.49 14.78 -50.48%
DY 0.00 0.00 3.21 1.57 0.00 0.00 0.00 -
P/NAPS 1.80 1.02 1.18 0.00 1.24 1.16 0.99 61.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 15/08/08 27/05/08 22/02/08 - 22/11/07 14/08/07 25/05/07 -
Price 3.82 5.30 4.80 0.00 4.88 4.75 4.72 -
P/RPS 0.42 0.28 0.29 0.00 0.31 0.31 0.30 30.83%
P/EPS 15.05 9.06 8.01 0.00 10.98 10.47 7.70 70.78%
EY 6.64 11.03 12.48 0.00 9.11 9.55 12.99 -41.49%
DY 0.00 0.00 3.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.14 1.06 0.00 1.15 1.15 1.13 35.95%

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