[AEON] QoQ TTM 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- 47.94%
YoY- 19.57%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 3,018,531 2,886,220 2,053,977 1,326,322 699,932 0 587,798 269.42%
PBT 185,679 159,006 91,793 62,059 40,514 0 48,510 192.13%
Tax -60,755 -53,830 -33,303 -22,245 -13,602 0 -15,212 202.22%
NP 124,924 105,176 58,490 39,814 26,912 0 33,298 187.49%
-
NP to SH 124,924 105,176 58,490 39,814 26,912 0 33,298 187.49%
-
Tax Rate 32.72% 33.85% 36.28% 35.84% 33.57% - 31.36% -
Total Cost 2,893,607 2,781,044 1,995,487 1,286,508 673,020 0 554,500 274.18%
-
Net Worth 791,412 0 702,105 702,149 733,804 705,524 526,441 38.48%
Dividend
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 57,913 28,081 - - - - 26,329 87.68%
Div Payout % 46.36% 26.70% - - - - 79.07% -
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 0 702,105 702,149 733,804 705,524 526,441 38.48%
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 4.14% 3.64% 2.85% 3.00% 3.84% 0.00% 5.66% -
ROE 15.78% 0.00% 8.33% 5.67% 3.67% 0.00% 6.33% -
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 1,720.16 822.23 1,170.18 755.58 398.71 0.00 334.96 269.42%
EPS 71.19 29.96 33.32 22.68 15.33 0.00 18.98 187.43%
DPS 33.00 8.00 0.00 0.00 0.00 0.00 15.00 87.71%
NAPS 4.51 0.00 4.00 4.00 4.18 4.02 3.00 38.48%
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 215.00 205.57 146.29 94.47 49.85 0.00 41.87 269.39%
EPS 8.90 7.49 4.17 2.84 1.92 0.00 2.37 187.71%
DPS 4.12 2.00 0.00 0.00 0.00 0.00 1.88 87.13%
NAPS 0.5637 0.00 0.5001 0.5001 0.5227 0.5025 0.375 38.47%
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 0.31 0.62 0.45 0.63 1.04 0.00 0.87 -56.14%
P/EPS 7.44 17.02 15.76 21.07 27.07 0.00 15.39 -44.03%
EY 13.43 5.88 6.35 4.75 3.69 0.00 6.50 78.53%
DY 6.23 1.57 0.00 0.00 0.00 0.00 5.14 16.60%
P/NAPS 1.18 0.00 1.31 1.20 0.99 0.90 0.97 16.94%
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 - - 22/11/07 14/08/07 25/05/07 16/02/07 07/11/06 -
Price 0.00 0.00 4.88 4.75 4.72 3.90 3.05 -
P/RPS 0.00 0.00 0.42 0.63 1.18 0.00 0.91 -
P/EPS 0.00 0.00 14.64 20.94 30.79 0.00 16.07 -
EY 0.00 0.00 6.83 4.77 3.25 0.00 6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.92 -
P/NAPS 0.00 0.00 1.22 1.19 1.13 0.97 1.02 -

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