[AEON] QoQ TTM 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- 10.21%
YoY- 411.59%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
Revenue 3,433,049 3,335,530 3,245,478 3,224,400 3,018,531 2,886,220 2,053,977 50.58%
PBT 176,349 183,430 203,714 203,218 185,679 159,006 91,793 68.26%
Tax -54,745 -60,003 -64,831 -64,540 -60,755 -53,830 -33,303 48.60%
NP 121,604 123,427 138,883 138,678 124,924 105,176 58,490 79.19%
-
NP to SH 120,604 122,427 137,883 137,678 124,924 105,176 58,490 78.01%
-
Tax Rate 31.04% 32.71% 31.82% 31.76% 32.72% 33.85% 36.28% -
Total Cost 3,311,445 3,212,103 3,106,595 3,085,722 2,893,607 2,781,044 1,995,487 49.72%
-
Net Worth 881,291 838,648 807,180 701,942 791,412 0 702,105 19.85%
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 57,913 57,913 57,913 28,081 - -
Div Payout % 26.20% 24.37% 42.00% 42.06% 46.36% 26.70% - -
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 0 702,105 19.85%
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 3.54% 3.70% 4.28% 4.30% 4.14% 3.64% 2.85% -
ROE 13.68% 14.60% 17.08% 19.61% 15.78% 0.00% 8.33% -
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 977.76 950.57 924.77 1,837.42 1,720.16 822.23 1,170.18 -13.33%
EPS 34.35 34.89 39.29 78.46 71.19 29.96 33.32 2.45%
DPS 9.00 8.50 16.50 33.00 33.00 8.00 0.00 -
NAPS 2.51 2.39 2.30 4.00 4.51 0.00 4.00 -31.02%
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 244.52 237.57 231.16 229.66 215.00 205.57 146.29 50.59%
EPS 8.59 8.72 9.82 9.81 8.90 7.49 4.17 77.87%
DPS 2.25 2.12 4.12 4.12 4.12 2.00 0.00 -
NAPS 0.6277 0.5973 0.5749 0.50 0.5637 0.00 0.5001 19.85%
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 0.43 0.44 0.45 0.26 0.31 0.62 0.45 -3.55%
P/EPS 12.23 11.98 10.54 6.05 7.44 17.02 15.76 -18.29%
EY 8.18 8.35 9.49 16.52 13.43 5.88 6.35 22.36%
DY 2.14 2.03 3.99 6.95 6.23 1.57 0.00 -
P/NAPS 1.67 1.75 1.80 1.19 1.18 0.00 1.31 21.34%
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 - - - - 22/11/07 -
Price 3.66 4.00 0.00 0.00 0.00 0.00 4.88 -
P/RPS 0.37 0.42 0.00 0.00 0.00 0.00 0.42 -9.60%
P/EPS 10.66 11.46 0.00 0.00 0.00 0.00 14.64 -22.34%
EY 9.39 8.72 0.00 0.00 0.00 0.00 6.83 28.87%
DY 2.46 2.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.67 0.00 0.00 0.00 0.00 1.22 15.38%

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