[AEON] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
10-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -35.63%
YoY- -18.44%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
Revenue 3,184,331 3,245,478 1,326,322 587,798 874,221 925,845 1,644,872 14.64%
PBT 177,072 203,714 62,059 48,510 34,698 61,328 97,343 13.17%
Tax -55,551 -64,831 -22,245 -15,212 -13,226 -20,502 -33,515 11.02%
NP 121,521 138,883 39,814 33,298 21,472 40,826 63,828 14.25%
-
NP to SH 121,521 137,883 39,814 33,298 21,472 40,826 63,828 14.25%
-
Tax Rate 31.37% 31.82% 35.84% 31.36% 38.12% 33.43% 34.43% -
Total Cost 3,062,810 3,106,595 1,286,508 554,500 852,749 885,019 1,581,044 14.66%
-
Net Worth 894,574 807,180 702,149 526,653 570,190 0 518,645 11.94%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
Div 31,600 57,913 - 26,329 - 21,054 17,550 12.94%
Div Payout % 26.00% 42.00% - 79.07% - 51.57% 27.50% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
Net Worth 894,574 807,180 702,149 526,653 570,190 0 518,645 11.94%
NOSH 350,813 350,947 175,537 175,551 175,443 175,388 87,757 33.20%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
NP Margin 3.82% 4.28% 3.00% 5.66% 2.46% 4.41% 3.88% -
ROE 13.58% 17.08% 5.67% 6.32% 3.77% 0.00% 12.31% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
RPS 907.70 924.77 755.58 334.83 498.29 527.88 1,874.34 -13.93%
EPS 34.64 39.29 22.68 18.97 12.24 23.28 72.73 -14.22%
DPS 9.00 16.50 0.00 15.00 0.00 12.00 20.00 -15.22%
NAPS 2.55 2.30 4.00 3.00 3.25 0.00 5.91 -15.96%
Adjusted Per Share Value based on latest NOSH - 175,551
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
RPS 226.80 231.16 94.47 41.87 62.27 65.94 117.16 14.64%
EPS 8.66 9.82 2.84 2.37 1.53 2.91 4.55 14.24%
DPS 2.25 4.12 0.00 1.88 0.00 1.50 1.25 12.93%
NAPS 0.6372 0.5749 0.5001 0.3751 0.4061 0.00 0.3694 11.94%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/08/05 30/06/05 30/08/04 -
Price 4.28 4.14 4.78 2.92 2.53 2.33 2.65 -
P/RPS 0.47 0.45 0.63 0.87 0.51 0.44 0.14 28.47%
P/EPS 12.36 10.54 21.07 15.39 20.67 10.01 3.64 28.78%
EY 8.09 9.49 4.75 6.50 4.84 9.99 27.45 -22.33%
DY 2.10 3.99 0.00 5.14 0.00 5.15 7.55 -23.26%
P/NAPS 1.68 1.80 1.20 0.97 0.78 0.00 0.45 31.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
Date 13/08/09 - 14/08/07 - - - 20/10/04 -
Price 4.78 0.00 4.75 0.00 0.00 0.00 2.49 -
P/RPS 0.53 0.00 0.63 0.00 0.00 0.00 0.13 33.74%
P/EPS 13.80 0.00 20.94 0.00 0.00 0.00 3.42 33.46%
EY 7.25 0.00 4.77 0.00 0.00 0.00 29.21 -25.04%
DY 1.88 0.00 0.00 0.00 0.00 0.00 8.03 -25.94%
P/NAPS 1.87 0.00 1.19 0.00 0.00 0.00 0.42 36.20%

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