[AEON] QoQ 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- -52.06%
YoY- 47.28%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
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 832,243 832,243 727,655 626,390 699,932 704,212 576,222 34.12%
PBT 67,187 67,213 29,734 21,545 40,514 58,963 57,778 12.80%
Tax -20,527 -20,527 -11,058 -8,643 -13,602 -18,878 -8,854 95.73%
NP 46,660 46,686 18,676 12,902 26,912 40,085 48,924 -3.71%
-
NP to SH 46,660 46,686 18,676 12,902 26,912 40,085 48,924 -3.71%
-
Tax Rate 30.55% 30.54% 37.19% 40.12% 33.57% 32.02% 15.32% -
Total Cost 785,583 785,557 708,979 613,488 673,020 664,127 527,298 37.49%
-
Net Worth 791,412 0 744,231 724,969 733,804 705,524 666,826 14.66%
Dividend
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 29,831 28,081 - - - 28,080 - -
Div Payout % 63.93% 60.15% - - - 70.05% - -
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 791,412 0 744,231 724,969 733,804 705,524 666,826 14.66%
NOSH 175,479 351,022 175,526 175,537 175,551 175,503 175,480 -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 5.61% 5.61% 2.57% 2.06% 3.84% 5.69% 8.49% -
ROE 5.90% 0.00% 2.51% 1.78% 3.67% 5.68% 7.34% -
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 474.27 237.09 414.56 356.84 398.71 401.25 328.37 34.12%
EPS 26.59 13.30 10.64 7.35 15.33 22.84 27.88 -3.71%
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 59.28 59.28 51.83 44.61 49.85 50.16 41.04 34.13%
EPS 3.32 3.33 1.33 0.92 1.92 2.86 3.48 -3.68%
DPS 2.12 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.5637 0.00 0.5301 0.5164 0.5227 0.5025 0.4749 14.67%
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 1.12 2.15 1.27 1.34 1.04 0.90 0.89 20.15%
P/EPS 19.93 38.35 49.34 65.03 27.07 15.76 10.47 67.21%
EY 5.02 2.61 2.03 1.54 3.69 6.34 9.55 -40.16%
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 1.01 0.00 1.18 1.33 1.18 0.97 0.93 6.81%
P/EPS 18.05 0.00 45.86 64.63 30.79 17.08 10.94 49.17%
EY 5.54 0.00 2.18 1.55 3.25 5.86 9.14 -32.95%
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