[AEON] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 0.15%
YoY- 246.32%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 CAGR
Revenue 2,875,784 2,841,456 3,184,331 3,245,478 1,326,322 587,798 874,221 22.64%
PBT 240,674 233,413 177,072 203,714 62,059 48,510 34,698 39.38%
Tax -74,994 -70,292 -55,551 -64,831 -22,245 -15,212 -13,226 34.64%
NP 165,680 163,121 121,521 138,883 39,814 33,298 21,472 41.95%
-
NP to SH 165,680 163,121 121,521 137,883 39,814 33,298 21,472 41.95%
-
Tax Rate 31.16% 30.11% 31.37% 31.82% 35.84% 31.36% 38.12% -
Total Cost 2,710,104 2,678,335 3,062,810 3,106,595 1,286,508 554,500 852,749 21.92%
-
Net Worth 1,203,842 1,035,740 894,574 807,180 702,149 526,653 570,190 13.66%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 CAGR
Div 42,114 31,591 31,600 57,913 - 26,329 - -
Div Payout % 25.42% 19.37% 26.00% 42.00% - 79.07% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 CAGR
Net Worth 1,203,842 1,035,740 894,574 807,180 702,149 526,653 570,190 13.66%
NOSH 350,974 351,098 350,813 350,947 175,537 175,551 175,443 12.62%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 CAGR
NP Margin 5.76% 5.74% 3.82% 4.28% 3.00% 5.66% 2.46% -
ROE 13.76% 15.75% 13.58% 17.08% 5.67% 6.32% 3.77% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 CAGR
RPS 819.37 809.30 907.70 924.77 755.58 334.83 498.29 8.90%
EPS 47.21 46.46 34.64 39.29 22.68 18.97 12.24 26.03%
DPS 12.00 9.00 9.00 16.50 0.00 15.00 0.00 -
NAPS 3.43 2.95 2.55 2.30 4.00 3.00 3.25 0.92%
Adjusted Per Share Value based on latest NOSH - 350,947
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 CAGR
RPS 204.83 202.38 226.80 231.16 94.47 41.87 62.27 22.64%
EPS 11.80 11.62 8.66 9.82 2.84 2.37 1.53 41.93%
DPS 3.00 2.25 2.25 4.12 0.00 1.88 0.00 -
NAPS 0.8574 0.7377 0.6372 0.5749 0.5001 0.3751 0.4061 13.66%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/08/05 -
Price 7.24 4.90 4.28 4.14 4.78 2.92 2.53 -
P/RPS 0.88 0.61 0.47 0.45 0.63 0.87 0.51 9.80%
P/EPS 15.34 10.55 12.36 10.54 21.07 15.39 20.67 -4.98%
EY 6.52 9.48 8.09 9.49 4.75 6.50 4.84 5.24%
DY 1.66 1.84 2.10 3.99 0.00 5.14 0.00 -
P/NAPS 2.11 1.66 1.68 1.80 1.20 0.97 0.78 18.60%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 CAGR
Date 25/08/11 26/08/10 13/08/09 - 14/08/07 - - -
Price 6.95 5.06 4.78 0.00 4.75 0.00 0.00 -
P/RPS 0.85 0.63 0.53 0.00 0.63 0.00 0.00 -
P/EPS 14.72 10.89 13.80 0.00 20.94 0.00 0.00 -
EY 6.79 9.18 7.25 0.00 4.77 0.00 0.00 -
DY 1.73 1.78 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.72 1.87 0.00 1.19 0.00 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