[AEON] QoQ Annualized Quarter 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- -13.2%
YoY- 11.86%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Revenue 2,789,220 3,433,049 3,337,716 3,161,984 3,329,036 2,886,220 2,886,220 -2.64%
PBT 151,076 176,349 154,990 138,628 156,336 158,980 159,006 -3.92%
Tax -46,860 -55,745 -53,968 -49,554 -53,712 -53,830 -53,830 -10.29%
NP 104,216 120,604 101,022 89,074 102,624 105,150 105,176 -0.71%
-
NP to SH 104,216 120,604 101,022 89,074 102,624 105,150 105,176 -0.71%
-
Tax Rate 31.02% 31.61% 34.82% 35.75% 34.36% 33.86% 33.85% -
Total Cost 2,685,004 3,312,445 3,236,693 3,072,910 3,226,412 2,781,070 2,781,044 -2.71%
-
Net Worth 909,432 881,012 838,736 807,211 816,008 791,564 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Div - 31,590 - - - 29,837 28,084 -
Div Payout % - 26.19% - - - 28.38% 26.70% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Net Worth 909,432 881,012 838,736 807,211 816,008 791,564 0 -
NOSH 351,132 351,001 350,935 350,961 175,485 175,513 351,054 0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
NP Margin 3.74% 3.51% 3.03% 2.82% 3.08% 3.64% 3.64% -
ROE 11.46% 13.69% 12.04% 11.03% 12.58% 13.28% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
RPS 794.35 978.07 951.09 900.95 1,897.04 1,644.45 822.16 -2.65%
EPS 29.68 34.36 28.79 25.38 58.48 59.91 29.96 -0.73%
DPS 0.00 9.00 0.00 0.00 0.00 17.00 8.00 -
NAPS 2.59 2.51 2.39 2.30 4.65 4.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 350,947
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
RPS 198.66 244.52 237.73 225.21 237.11 205.57 205.57 -2.64%
EPS 7.42 8.59 7.20 6.34 7.31 7.49 7.49 -0.73%
DPS 0.00 2.25 0.00 0.00 0.00 2.13 2.00 -
NAPS 0.6477 0.6275 0.5974 0.5749 0.5812 0.5638 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 -
Price 3.70 4.20 4.18 4.14 4.75 5.30 5.10 -
P/RPS 0.47 0.43 0.44 0.46 0.25 0.32 0.62 -19.50%
P/EPS 12.47 12.22 14.52 16.31 8.12 8.85 17.02 -21.62%
EY 8.02 8.18 6.89 6.13 12.31 11.30 5.87 27.69%
DY 0.00 2.14 0.00 0.00 0.00 3.21 1.57 -
P/NAPS 1.43 1.67 1.75 1.80 1.02 1.18 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Date 26/05/09 20/02/09 12/11/08 15/08/08 27/05/08 22/02/08 - -
Price 4.22 3.66 4.00 3.82 5.30 4.80 0.00 -
P/RPS 0.53 0.37 0.42 0.42 0.28 0.29 0.00 -
P/EPS 14.22 10.65 13.90 15.05 9.06 8.01 0.00 -
EY 7.03 9.39 7.20 6.64 11.03 12.48 0.00 -
DY 0.00 2.46 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.63 1.46 1.67 1.66 1.14 1.06 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