[AEON] QoQ Cumulative 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?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Revenue 2,503,287 1,580,992 832,259 2,886,220 2,886,220 2,053,977 1,326,322 65.89%
PBT 116,243 69,314 39,084 158,980 159,006 91,793 62,059 64.89%
Tax -40,476 -24,777 -13,428 -53,830 -53,830 -33,303 -22,245 61.13%
NP 75,767 44,537 25,656 105,150 105,176 58,490 39,814 66.99%
-
NP to SH 75,767 44,537 25,656 105,150 105,176 58,490 39,814 66.99%
-
Tax Rate 34.82% 35.75% 34.36% 33.86% 33.85% 36.28% 35.84% -
Total Cost 2,427,520 1,536,455 806,603 2,781,070 2,781,044 1,995,487 1,286,508 65.86%
-
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 9.03% 5.52% 3.14% 13.28% 0.00% 7.86% 5.49% -
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 713.32 450.47 474.26 1,644.45 822.16 1,170.44 755.87 -4.51%
EPS 21.59 12.69 14.62 59.91 29.96 33.33 22.69 -3.88%
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 178.30 112.61 59.28 205.57 205.57 146.29 94.47 65.89%
EPS 5.40 3.17 1.83 7.49 7.49 4.17 2.84 66.88%
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 0.59 0.92 1.00 0.32 0.62 0.45 0.63 -5.09%
P/EPS 19.36 32.62 32.49 8.85 17.02 15.75 21.07 -6.52%
EY 5.17 3.07 3.08 11.30 5.87 6.35 4.75 6.98%
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 0.56 0.85 1.12 0.29 0.00 0.42 0.63 -8.95%
P/EPS 18.53 30.10 36.25 8.01 0.00 14.64 20.93 -9.24%
EY 5.40 3.32 2.76 12.48 0.00 6.83 4.78 10.20%
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