[AEON] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -11.21%
YoY- 109.31%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,184,331 3,298,095 3,433,049 3,335,530 3,245,478 3,224,400 3,018,531 3.63%
PBT 177,072 175,034 176,349 183,430 203,714 203,218 185,679 -3.11%
Tax -55,551 -54,032 -54,745 -60,003 -64,831 -64,540 -60,755 -5.80%
NP 121,521 121,002 121,604 123,427 138,883 138,678 124,924 -1.82%
-
NP to SH 121,521 121,002 120,604 122,427 137,883 137,678 124,924 -1.82%
-
Tax Rate 31.37% 30.87% 31.04% 32.71% 31.82% 31.76% 32.72% -
Total Cost 3,062,810 3,177,093 3,311,445 3,212,103 3,106,595 3,085,722 2,893,607 3.86%
-
Net Worth 894,574 909,432 881,291 838,648 807,180 701,942 791,412 8.51%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 31,600 31,600 31,600 29,831 57,913 57,913 57,913 -33.25%
Div Payout % 26.00% 26.12% 26.20% 24.37% 42.00% 42.06% 46.36% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 894,574 909,432 881,291 838,648 807,180 701,942 791,412 8.51%
NOSH 350,813 351,132 351,111 350,898 350,947 175,485 175,479 58.76%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.82% 3.67% 3.54% 3.70% 4.28% 4.30% 4.14% -
ROE 13.58% 13.31% 13.68% 14.60% 17.08% 19.61% 15.78% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 907.70 939.27 977.76 950.57 924.77 1,837.42 1,720.16 -34.72%
EPS 34.64 34.46 34.35 34.89 39.29 78.46 71.19 -38.16%
DPS 9.00 9.00 9.00 8.50 16.50 33.00 33.00 -57.97%
NAPS 2.55 2.59 2.51 2.39 2.30 4.00 4.51 -31.64%
Adjusted Per Share Value based on latest NOSH - 350,898
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 226.80 234.91 244.52 237.57 231.16 229.66 215.00 3.62%
EPS 8.66 8.62 8.59 8.72 9.82 9.81 8.90 -1.80%
DPS 2.25 2.25 2.25 2.12 4.12 4.12 4.12 -33.21%
NAPS 0.6372 0.6477 0.6277 0.5973 0.5749 0.50 0.5637 8.52%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.28 3.70 4.20 4.18 4.14 4.75 5.30 -
P/RPS 0.47 0.39 0.43 0.44 0.45 0.26 0.31 32.00%
P/EPS 12.36 10.74 12.23 11.98 10.54 6.05 7.44 40.31%
EY 8.09 9.31 8.18 8.35 9.49 16.52 13.43 -28.69%
DY 2.10 2.43 2.14 2.03 3.99 6.95 6.23 -51.59%
P/NAPS 1.68 1.43 1.67 1.75 1.80 1.19 1.18 26.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 26/05/09 20/02/09 12/11/08 - - - -
Price 4.78 4.22 3.66 4.00 0.00 0.00 0.00 -
P/RPS 0.53 0.45 0.37 0.42 0.00 0.00 0.00 -
P/EPS 13.80 12.25 10.66 11.46 0.00 0.00 0.00 -
EY 7.25 8.17 9.39 8.72 0.00 0.00 0.00 -
DY 1.88 2.13 2.46 2.13 0.00 0.00 0.00 -
P/NAPS 1.87 1.63 1.46 1.67 0.00 0.00 0.00 -

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