[AEON] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 59.18%
YoY- 14.7%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,031,428 1,332,274 697,305 3,433,049 2,503,287 1,580,992 832,259 81.18%
PBT 116,591 70,037 37,769 176,349 116,243 69,314 39,084 107.08%
Tax -38,803 -24,583 -11,715 -55,745 -40,476 -24,777 -13,428 102.74%
NP 77,788 45,454 26,054 120,604 75,767 44,537 25,656 109.34%
-
NP to SH 77,788 45,454 26,054 120,604 75,767 44,537 25,656 109.34%
-
Tax Rate 33.28% 35.10% 31.02% 31.61% 34.82% 35.75% 34.36% -
Total Cost 1,953,640 1,286,820 671,251 3,312,445 2,427,520 1,536,455 806,603 80.25%
-
Net Worth 926,716 895,040 909,432 881,012 838,736 807,211 816,008 8.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 31,590 - - - -
Div Payout % - - - 26.19% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 926,716 895,040 909,432 881,012 838,736 807,211 816,008 8.84%
NOSH 351,028 350,996 351,132 351,001 350,935 350,961 175,485 58.69%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.83% 3.41% 3.74% 3.51% 3.03% 2.82% 3.08% -
ROE 8.39% 5.08% 2.86% 13.69% 9.03% 5.52% 3.14% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 578.71 379.57 198.59 978.07 713.32 450.47 474.26 14.17%
EPS 22.16 12.95 7.42 34.36 21.59 12.69 14.62 31.91%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 2.64 2.55 2.59 2.51 2.39 2.30 4.65 -31.41%
Adjusted Per Share Value based on latest NOSH - 351,111
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 144.69 94.89 49.67 244.52 178.30 112.61 59.28 81.18%
EPS 5.54 3.24 1.86 8.59 5.40 3.17 1.83 109.12%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.6601 0.6375 0.6477 0.6275 0.5974 0.5749 0.5812 8.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.75 4.28 3.70 4.20 4.18 4.14 4.75 -
P/RPS 0.82 1.13 1.86 0.43 0.59 0.92 1.00 -12.38%
P/EPS 21.44 33.05 49.87 12.22 19.36 32.62 32.49 -24.18%
EY 4.67 3.03 2.01 8.18 5.17 3.07 3.08 31.94%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 1.80 1.68 1.43 1.67 1.75 1.80 1.02 45.98%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 13/08/09 26/05/09 20/02/09 12/11/08 15/08/08 27/05/08 -
Price 4.99 4.78 4.22 3.66 4.00 3.82 5.30 -
P/RPS 0.86 1.26 2.13 0.37 0.56 0.85 1.12 -16.13%
P/EPS 22.52 36.91 56.87 10.65 18.53 30.10 36.25 -27.17%
EY 4.44 2.71 1.76 9.39 5.40 3.32 2.76 37.25%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 1.89 1.87 1.63 1.46 1.67 1.66 1.14 40.03%

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