[AEON] YoY Annualized Quarter Result on 21-Dec-2007 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
21-Dec-2007 [#4]
Profit Trend
QoQ- 34.86%
YoY- 1.87%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
Revenue 2,894,482 2,747,782 3,433,049 2,886,220 1,941,431 1,962,445 0 -
PBT 240,294 194,372 176,349 159,006 140,741 112,198 0 -
Tax -74,993 -60,843 -55,745 -53,830 -37,495 -38,994 0 -
NP 165,301 133,529 120,604 105,176 103,246 73,204 0 -
-
NP to SH 165,301 133,529 120,604 105,176 103,246 73,204 0 -
-
Tax Rate 31.21% 31.30% 31.61% 33.85% 26.64% 34.75% - -
Total Cost 2,729,181 2,614,253 3,312,445 2,781,044 1,838,185 1,889,241 0 -
-
Net Worth 1,126,812 982,863 881,012 0 705,505 621,295 621,227 12.63%
Dividend
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
Div 42,123 31,592 31,590 28,084 28,079 26,326 - -
Div Payout % 25.48% 23.66% 26.19% 26.70% 27.20% 35.96% - -
Equity
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
Net Worth 1,126,812 982,863 881,012 0 705,505 621,295 621,227 12.63%
NOSH 351,032 351,022 351,001 351,054 175,498 175,507 175,488 14.86%
Ratio Analysis
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
NP Margin 5.71% 4.86% 3.51% 3.64% 5.32% 3.73% 0.00% -
ROE 14.67% 13.59% 13.69% 0.00% 14.63% 11.78% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
RPS 824.56 782.79 978.07 822.16 1,106.24 1,118.16 0.00 -
EPS 47.09 38.04 34.36 29.96 58.83 41.71 0.00 -
DPS 12.00 9.00 9.00 8.00 16.00 15.00 0.00 -
NAPS 3.21 2.80 2.51 0.00 4.02 3.54 3.54 -1.93%
Adjusted Per Share Value based on latest NOSH - 351,022
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
RPS 206.16 195.71 244.52 205.57 138.28 139.78 0.00 -
EPS 11.77 9.51 8.59 7.49 7.35 5.21 0.00 -
DPS 3.00 2.25 2.25 2.00 2.00 1.88 0.00 -
NAPS 0.8026 0.70 0.6275 0.00 0.5025 0.4425 0.4425 12.63%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 21/12/07 29/12/06 28/02/06 30/12/05 -
Price 6.09 4.96 4.20 5.10 3.60 3.05 2.80 -
P/RPS 0.74 0.63 0.43 0.62 0.33 0.27 0.00 -
P/EPS 12.93 13.04 12.22 17.02 6.12 7.31 0.00 -
EY 7.73 7.67 8.18 5.87 16.34 13.68 0.00 -
DY 1.97 1.81 2.14 1.57 4.44 4.92 0.00 -
P/NAPS 1.90 1.77 1.67 0.00 0.90 0.86 0.79 19.17%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
Date 25/02/11 23/02/10 20/02/09 - 16/02/07 21/04/06 - -
Price 6.00 4.98 3.66 0.00 3.90 3.03 0.00 -
P/RPS 0.73 0.64 0.37 0.00 0.35 0.27 0.00 -
P/EPS 12.74 13.09 10.65 0.00 6.63 7.26 0.00 -
EY 7.85 7.64 9.39 0.00 15.08 13.77 0.00 -
DY 2.00 1.81 2.46 0.00 4.10 4.95 0.00 -
P/NAPS 1.87 1.78 1.46 0.00 0.97 0.86 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