[AEON] YoY Annualized Quarter 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- 13.41%
YoY- 29.54%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 CAGR
Revenue 2,876,462 2,846,368 2,708,570 3,337,716 2,738,636 1,649,625 1,832,862 8.02%
PBT 237,757 232,994 155,454 154,990 122,390 109,037 84,917 19.29%
Tax -72,166 -71,320 -51,737 -53,968 -44,404 -24,822 -31,709 15.13%
NP 165,590 161,674 103,717 101,022 77,986 84,214 53,208 21.47%
-
NP to SH 165,590 161,674 103,717 101,022 77,986 84,214 53,208 21.47%
-
Tax Rate 30.35% 30.61% 33.28% 34.82% 36.28% 22.76% 37.34% -
Total Cost 2,710,872 2,684,693 2,604,853 3,236,693 2,660,649 1,565,410 1,779,654 7.47%
-
Net Worth 1,211,039 1,084,460 926,716 838,736 744,067 666,884 587,885 13.18%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 CAGR
Net Worth 1,211,039 1,084,460 926,716 838,736 744,067 666,884 587,885 13.18%
NOSH 351,025 350,958 351,028 350,935 175,487 175,495 175,488 12.61%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 CAGR
NP Margin 5.76% 5.68% 3.83% 3.03% 2.85% 5.11% 2.90% -
ROE 13.67% 14.91% 11.19% 12.04% 10.48% 12.63% 9.05% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 CAGR
RPS 819.44 811.03 771.61 951.09 1,560.59 939.98 1,044.44 -4.07%
EPS 47.17 46.07 29.55 28.79 44.44 47.99 30.32 7.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.09 2.64 2.39 4.24 3.80 3.35 0.50%
Adjusted Per Share Value based on latest NOSH - 350,898
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 CAGR
RPS 204.88 202.73 192.92 237.73 195.06 117.49 130.55 8.02%
EPS 11.79 11.52 7.39 7.20 5.55 6.00 3.79 21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8626 0.7724 0.6601 0.5974 0.53 0.475 0.4187 13.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/11/05 -
Price 6.90 6.01 4.75 4.18 5.25 2.92 2.70 -
P/RPS 0.84 0.74 0.62 0.44 0.34 0.31 0.26 22.25%
P/EPS 14.63 13.05 16.08 14.52 11.81 6.09 8.91 8.86%
EY 6.84 7.67 6.22 6.89 8.46 16.43 11.23 -8.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.94 1.80 1.75 1.24 0.77 0.81 16.75%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 CAGR
Date 24/11/11 30/11/10 18/11/09 12/11/08 22/11/07 07/11/06 12/01/06 -
Price 6.90 6.00 4.99 4.00 4.88 3.05 2.85 -
P/RPS 0.84 0.74 0.65 0.42 0.31 0.32 0.27 21.46%
P/EPS 14.63 13.02 16.89 13.90 10.98 6.36 9.40 7.87%
EY 6.84 7.68 5.92 7.20 9.11 15.73 10.64 -7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.94 1.89 1.67 1.15 0.80 0.85 15.79%

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