[AEON] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -45.02%
YoY- -4.67%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
Revenue 929,762 922,295 748,733 832,259 832,243 832,243 727,655 21.57%
PBT 60,106 46,929 30,230 39,084 67,187 67,213 29,734 75.22%
Tax -15,269 -15,699 -11,349 -12,428 -20,527 -20,527 -11,058 29.32%
NP 44,837 31,230 18,881 26,656 46,660 46,686 18,676 100.96%
-
NP to SH 44,837 31,230 18,881 25,656 46,660 46,686 18,676 100.96%
-
Tax Rate 25.40% 33.45% 37.54% 31.80% 30.55% 30.54% 37.19% -
Total Cost 884,925 891,065 729,852 805,603 785,583 785,557 708,979 19.32%
-
Net Worth 881,291 838,648 807,180 701,942 791,412 0 744,231 14.42%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
Div 31,600 - - - 29,831 28,081 - -
Div Payout % 70.48% - - - 63.93% 60.15% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
Net Worth 881,291 838,648 807,180 701,942 791,412 0 744,231 14.42%
NOSH 351,111 350,898 350,947 175,485 175,479 351,022 175,526 73.76%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
NP Margin 4.82% 3.39% 2.52% 3.20% 5.61% 5.61% 2.57% -
ROE 5.09% 3.72% 2.34% 3.66% 5.90% 0.00% 2.51% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
RPS 264.81 262.84 213.35 474.26 474.27 237.09 414.56 -30.03%
EPS 12.77 8.90 5.38 7.31 26.59 13.30 10.64 15.65%
DPS 9.00 0.00 0.00 0.00 17.00 8.00 0.00 -
NAPS 2.51 2.39 2.30 4.00 4.51 0.00 4.24 -34.15%
Adjusted Per Share Value based on latest NOSH - 175,485
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
RPS 66.22 65.69 53.33 59.28 59.28 59.28 51.83 21.56%
EPS 3.19 2.22 1.34 1.83 3.32 3.33 1.33 100.81%
DPS 2.25 0.00 0.00 0.00 2.12 2.00 0.00 -
NAPS 0.6277 0.5973 0.5749 0.50 0.5637 0.00 0.5301 14.41%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 28/09/07 -
Price 4.20 4.18 4.14 4.75 5.30 5.10 5.25 -
P/RPS 1.59 1.59 1.94 1.00 1.12 2.15 1.27 19.61%
P/EPS 32.89 46.97 76.95 32.49 19.93 38.35 49.34 -27.61%
EY 3.04 2.13 1.30 3.08 5.02 2.61 2.03 37.96%
DY 2.14 0.00 0.00 0.00 3.21 1.57 0.00 -
P/NAPS 1.67 1.75 1.80 1.19 1.18 0.00 1.24 26.77%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
Date 20/02/09 12/11/08 15/08/08 27/05/08 22/02/08 - 22/11/07 -
Price 3.66 4.00 3.82 5.30 4.80 0.00 4.88 -
P/RPS 1.38 1.52 1.79 1.12 1.01 0.00 1.18 13.28%
P/EPS 28.66 44.94 71.00 36.25 18.05 0.00 45.86 -31.24%
EY 3.49 2.23 1.41 2.76 5.54 0.00 2.18 45.50%
DY 2.46 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 1.46 1.67 1.66 1.33 1.06 0.00 1.15 20.95%

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