[AEON] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -0.02%
YoY- 1.84%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Revenue 3,337,716 3,161,984 3,329,036 2,886,220 2,886,220 2,738,636 2,652,644 20.09%
PBT 154,990 138,628 156,336 158,980 159,006 122,390 124,118 19.36%
Tax -53,968 -49,554 -53,712 -53,830 -53,830 -44,404 -44,490 16.63%
NP 101,022 89,074 102,624 105,150 105,176 77,986 79,628 20.88%
-
NP to SH 101,022 89,074 102,624 105,150 105,176 77,986 79,628 20.88%
-
Tax Rate 34.82% 35.75% 34.36% 33.86% 33.85% 36.28% 35.84% -
Total Cost 3,236,693 3,072,910 3,226,412 2,781,070 2,781,044 2,660,649 2,573,016 20.06%
-
Net Worth 838,736 807,211 816,008 791,564 0 744,067 724,688 12.35%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Div - - - 29,837 28,084 - - -
Div Payout % - - - 28.38% 26.70% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Net Worth 838,736 807,211 816,008 791,564 0 744,067 724,688 12.35%
NOSH 350,935 350,961 175,485 175,513 351,054 175,487 175,469 73.74%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.03% 2.82% 3.08% 3.64% 3.64% 2.85% 3.00% -
ROE 12.04% 11.03% 12.58% 13.28% 0.00% 10.48% 10.99% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
RPS 951.09 900.95 1,897.04 1,644.45 822.16 1,560.59 1,511.74 -30.87%
EPS 28.79 25.38 58.48 59.91 29.96 44.44 45.38 -30.41%
DPS 0.00 0.00 0.00 17.00 8.00 0.00 0.00 -
NAPS 2.39 2.30 4.65 4.51 0.00 4.24 4.13 -35.33%
Adjusted Per Share Value based on latest NOSH - 175,479
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
RPS 237.73 225.21 237.11 205.57 205.57 195.06 188.93 20.09%
EPS 7.20 6.34 7.31 7.49 7.49 5.55 5.67 20.97%
DPS 0.00 0.00 0.00 2.13 2.00 0.00 0.00 -
NAPS 0.5974 0.5749 0.5812 0.5638 0.00 0.53 0.5162 12.34%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 28/09/07 29/06/07 -
Price 4.18 4.14 4.75 5.30 5.10 5.25 4.78 -
P/RPS 0.44 0.46 0.25 0.32 0.62 0.34 0.32 28.89%
P/EPS 14.52 16.31 8.12 8.85 17.02 11.81 10.53 29.18%
EY 6.89 6.13 12.31 11.30 5.87 8.46 9.49 -22.52%
DY 0.00 0.00 0.00 3.21 1.57 0.00 0.00 -
P/NAPS 1.75 1.80 1.02 1.18 0.00 1.24 1.16 38.77%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Date 12/11/08 15/08/08 27/05/08 22/02/08 - 22/11/07 14/08/07 -
Price 4.00 3.82 5.30 4.80 0.00 4.88 4.75 -
P/RPS 0.42 0.42 0.28 0.29 0.00 0.31 0.31 27.38%
P/EPS 13.90 15.05 9.06 8.01 0.00 10.98 10.47 25.33%
EY 7.20 6.64 11.03 12.48 0.00 9.11 9.55 -20.15%
DY 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 1.67 1.66 1.14 1.06 0.00 1.15 1.15 34.62%

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