[AEON] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 195.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Revenue 2,652,644 2,799,728 1,941,431 1,649,625 1,321,994 2,036,408 1,962,445 25.34%
PBT 124,118 162,056 140,741 109,037 48,000 103,124 112,198 7.86%
Tax -44,490 -54,408 -37,495 -24,822 -19,526 -36,487 -38,994 10.38%
NP 79,628 107,648 103,246 84,214 28,474 66,636 73,204 6.50%
-
NP to SH 79,628 107,648 103,246 84,214 28,474 66,636 73,204 6.50%
-
Tax Rate 35.84% 33.57% 26.64% 22.76% 40.68% 35.38% 34.75% -
Total Cost 2,573,016 2,692,080 1,838,185 1,565,410 1,293,520 1,969,771 1,889,241 26.05%
-
Net Worth 724,688 733,804 705,505 666,884 635,486 626,695 621,295 12.22%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Div - - 28,079 - - - 26,326 -
Div Payout % - - 27.20% - - - 35.96% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Net Worth 724,688 733,804 705,505 666,884 635,486 626,695 621,295 12.22%
NOSH 175,469 175,551 175,498 175,495 175,548 175,544 175,507 -0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
NP Margin 3.00% 3.84% 5.32% 5.11% 2.15% 3.27% 3.73% -
ROE 10.99% 14.67% 14.63% 12.63% 4.48% 10.63% 11.78% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
RPS 1,511.74 1,594.82 1,106.24 939.98 753.06 1,160.05 1,118.16 25.36%
EPS 45.38 61.32 58.83 47.99 16.22 37.96 41.71 6.52%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 15.00 -
NAPS 4.13 4.18 4.02 3.80 3.62 3.57 3.54 12.24%
Adjusted Per Share Value based on latest NOSH - 175,480
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
RPS 188.93 199.41 138.28 117.49 94.16 145.04 139.78 25.33%
EPS 5.67 7.67 7.35 6.00 2.03 4.75 5.21 6.54%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.88 -
NAPS 0.5162 0.5227 0.5025 0.475 0.4526 0.4464 0.4425 12.23%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 28/02/06 -
Price 4.78 4.15 3.60 2.92 2.92 3.05 3.05 -
P/RPS 0.32 0.26 0.33 0.31 0.39 0.26 0.27 13.57%
P/EPS 10.53 6.77 6.12 6.09 18.00 8.03 7.31 31.46%
EY 9.49 14.78 16.34 16.43 5.55 12.45 13.68 -23.97%
DY 0.00 0.00 4.44 0.00 0.00 0.00 4.92 -
P/NAPS 1.16 0.99 0.90 0.77 0.81 0.85 0.86 25.14%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Date 14/08/07 25/05/07 16/02/07 07/11/06 10/08/06 24/04/06 21/04/06 -
Price 4.75 4.72 3.90 3.05 2.92 3.03 3.03 -
P/RPS 0.31 0.30 0.35 0.32 0.39 0.26 0.27 10.90%
P/EPS 10.47 7.70 6.63 6.36 18.00 7.98 7.26 31.57%
EY 9.55 12.99 15.08 15.73 5.55 12.53 13.77 -23.98%
DY 0.00 0.00 4.10 0.00 0.00 0.00 4.95 -
P/NAPS 1.15 1.13 0.97 0.80 0.81 0.85 0.86 24.33%

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