[AEON] QoQ 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- -0.06%
YoY- 16.4%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
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 922,295 748,733 832,259 832,243 832,243 727,655 626,390 36.11%
PBT 46,929 30,230 39,084 67,187 67,213 29,734 21,545 85.96%
Tax -15,699 -11,349 -12,428 -20,527 -20,527 -11,058 -8,643 60.90%
NP 31,230 18,881 26,656 46,660 46,686 18,676 12,902 102.28%
-
NP to SH 31,230 18,881 25,656 46,660 46,686 18,676 12,902 102.28%
-
Tax Rate 33.45% 37.54% 31.80% 30.55% 30.54% 37.19% 40.12% -
Total Cost 891,065 729,852 805,603 785,583 785,557 708,979 613,488 34.64%
-
Net Worth 838,648 807,180 701,942 791,412 0 744,231 724,969 12.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Div - - - 29,831 28,081 - - -
Div Payout % - - - 63.93% 60.15% - - -
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 838,648 807,180 701,942 791,412 0 744,231 724,969 12.30%
NOSH 350,898 350,947 175,485 175,479 351,022 175,526 175,537 73.67%
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 3.39% 2.52% 3.20% 5.61% 5.61% 2.57% 2.06% -
ROE 3.72% 2.34% 3.66% 5.90% 0.00% 2.51% 1.78% -
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 262.84 213.35 474.26 474.27 237.09 414.56 356.84 -21.62%
EPS 8.90 5.38 7.31 26.59 13.30 10.64 7.35 16.47%
DPS 0.00 0.00 0.00 17.00 8.00 0.00 0.00 -
NAPS 2.39 2.30 4.00 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 65.69 53.33 59.28 59.28 59.28 51.83 44.61 36.12%
EPS 2.22 1.34 1.83 3.32 3.33 1.33 0.92 101.78%
DPS 0.00 0.00 0.00 2.12 2.00 0.00 0.00 -
NAPS 0.5973 0.5749 0.50 0.5637 0.00 0.5301 0.5164 12.29%
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 1.59 1.94 1.00 1.12 2.15 1.27 1.34 14.60%
P/EPS 46.97 76.95 32.49 19.93 38.35 49.34 65.03 -22.83%
EY 2.13 1.30 3.08 5.02 2.61 2.03 1.54 29.49%
DY 0.00 0.00 0.00 3.21 1.57 0.00 0.00 -
P/NAPS 1.75 1.80 1.19 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 1.52 1.79 1.12 1.01 0.00 1.18 1.33 11.22%
P/EPS 44.94 71.00 36.25 18.05 0.00 45.86 64.63 -25.14%
EY 2.23 1.41 2.76 5.54 0.00 2.18 1.55 33.62%
DY 0.00 0.00 0.00 3.54 0.00 0.00 0.00 -
P/NAPS 1.67 1.66 1.33 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