[AEON] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -18.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
Revenue 929,762 832,243 832,243 704,212 587,798 0 509,268 16.96%
PBT 60,106 67,213 67,187 58,963 48,510 0 49,347 5.26%
Tax -15,269 -20,527 -20,527 -18,878 -15,212 0 -15,747 -0.79%
NP 44,837 46,686 46,660 40,085 33,298 0 33,600 7.80%
-
NP to SH 44,837 46,686 46,660 40,085 33,298 0 33,600 7.80%
-
Tax Rate 25.40% 30.54% 30.55% 32.02% 31.36% - 31.91% -
Total Cost 884,925 785,557 785,583 664,127 554,500 0 475,668 17.54%
-
Net Worth 881,291 0 791,412 705,524 621,375 621,489 563,216 12.36%
Dividend
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
Div 31,600 28,081 29,831 28,080 26,329 - 21,054 11.15%
Div Payout % 70.48% 60.15% 63.93% 70.05% 79.07% - 62.66% -
Equity
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
Net Worth 881,291 0 791,412 705,524 621,375 621,489 563,216 12.36%
NOSH 351,111 351,022 175,479 175,503 175,529 175,561 175,456 19.79%
Ratio Analysis
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
NP Margin 4.82% 5.61% 5.61% 5.69% 5.66% 0.00% 6.60% -
ROE 5.09% 0.00% 5.90% 5.68% 5.36% 0.00% 5.97% -
Per Share
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
RPS 264.81 237.09 474.27 401.25 334.87 0.00 290.25 -2.35%
EPS 12.77 13.30 26.59 22.84 18.97 0.00 19.15 -10.01%
DPS 9.00 8.00 17.00 16.00 15.00 0.00 12.00 -7.21%
NAPS 2.51 0.00 4.51 4.02 3.54 3.54 3.21 -6.20%
Adjusted Per Share Value based on latest NOSH - 175,503
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
RPS 66.22 59.28 59.28 50.16 41.87 0.00 36.27 16.96%
EPS 3.19 3.33 3.32 2.86 2.37 0.00 2.39 7.80%
DPS 2.25 2.00 2.12 2.00 1.88 0.00 1.50 11.13%
NAPS 0.6277 0.00 0.5637 0.5025 0.4426 0.4427 0.4012 12.35%
Price Multiplier on Financial Quarter End Date
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
Date 31/12/08 21/12/07 31/12/07 29/12/06 28/02/06 30/12/05 28/02/05 -
Price 4.20 5.10 5.30 3.60 3.05 2.80 2.45 -
P/RPS 1.59 2.15 1.12 0.90 0.91 0.00 0.84 18.07%
P/EPS 32.89 38.35 19.93 15.76 16.08 0.00 12.79 27.87%
EY 3.04 2.61 5.02 6.34 6.22 0.00 7.82 -21.80%
DY 2.14 1.57 3.21 4.44 4.92 0.00 4.90 -19.40%
P/NAPS 1.67 0.00 1.18 0.90 0.86 0.79 0.76 22.74%
Price Multiplier on Announcement Date
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
Date 20/02/09 - 22/02/08 16/02/07 21/04/06 - 28/04/05 -
Price 3.66 0.00 4.80 3.90 3.03 0.00 2.40 -
P/RPS 1.38 0.00 1.01 0.97 0.90 0.00 0.83 14.15%
P/EPS 28.66 0.00 18.05 17.08 15.97 0.00 12.53 24.03%
EY 3.49 0.00 5.54 5.86 6.26 0.00 7.98 -19.37%
DY 2.46 0.00 3.54 4.10 4.95 0.00 5.00 -16.86%
P/NAPS 1.46 0.00 1.06 0.97 0.86 0.00 0.75 18.93%

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