[AEON] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -26.03%
YoY- 179.65%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,886,220 2,886,220 2,738,636 2,652,644 2,799,728 1,941,431 1,649,625 56.32%
PBT 158,980 159,006 122,390 124,118 162,056 140,741 109,037 35.14%
Tax -53,830 -53,830 -44,404 -44,490 -54,408 -37,495 -24,822 85.57%
NP 105,150 105,176 77,986 79,628 107,648 103,246 84,214 19.40%
-
NP to SH 105,150 105,176 77,986 79,628 107,648 103,246 84,214 19.40%
-
Tax Rate 33.86% 33.85% 36.28% 35.84% 33.57% 26.64% 22.76% -
Total Cost 2,781,070 2,781,044 2,660,649 2,573,016 2,692,080 1,838,185 1,565,410 58.24%
-
Net Worth 791,564 0 744,067 724,688 733,804 705,505 666,884 14.67%
Dividend
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 29,837 28,084 - - - 28,079 - -
Div Payout % 28.38% 26.70% - - - 27.20% - -
Equity
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 791,564 0 744,067 724,688 733,804 705,505 666,884 14.67%
NOSH 175,513 351,054 175,487 175,469 175,551 175,498 175,495 0.00%
Ratio Analysis
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.64% 3.64% 2.85% 3.00% 3.84% 5.32% 5.11% -
ROE 13.28% 0.00% 10.48% 10.99% 14.67% 14.63% 12.63% -
Per Share
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,644.45 822.16 1,560.59 1,511.74 1,594.82 1,106.24 939.98 56.31%
EPS 59.91 29.96 44.44 45.38 61.32 58.83 47.99 19.38%
DPS 17.00 8.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 4.51 0.00 4.24 4.13 4.18 4.02 3.80 14.66%
Adjusted Per Share Value based on latest NOSH - 175,537
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 205.57 205.57 195.06 188.93 199.41 138.28 117.49 56.33%
EPS 7.49 7.49 5.55 5.67 7.67 7.35 6.00 19.38%
DPS 2.13 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.5638 0.00 0.53 0.5162 0.5227 0.5025 0.475 14.66%
Price Multiplier on Financial Quarter End Date
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/12/07 21/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 5.30 5.10 5.25 4.78 4.15 3.60 2.92 -
P/RPS 0.32 0.62 0.34 0.32 0.26 0.33 0.31 2.56%
P/EPS 8.85 17.02 11.81 10.53 6.77 6.12 6.09 34.78%
EY 11.30 5.87 8.46 9.49 14.78 16.34 16.43 -25.84%
DY 3.21 1.57 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 1.18 0.00 1.24 1.16 0.99 0.90 0.77 40.62%
Price Multiplier on Announcement Date
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/02/08 - 22/11/07 14/08/07 25/05/07 16/02/07 07/11/06 -
Price 4.80 0.00 4.88 4.75 4.72 3.90 3.05 -
P/RPS 0.29 0.00 0.31 0.31 0.30 0.35 0.32 -7.56%
P/EPS 8.01 0.00 10.98 10.47 7.70 6.63 6.36 20.22%
EY 12.48 0.00 9.11 9.55 12.99 15.08 15.73 -16.87%
DY 3.54 0.00 0.00 0.00 0.00 4.10 0.00 -
P/NAPS 1.06 0.00 1.15 1.15 1.13 0.97 0.80 25.20%

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