[AEON] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2.06%
YoY- -7.4%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,329,036 2,886,220 2,886,220 2,738,636 2,652,644 2,799,728 1,941,431 53.97%
PBT 156,336 158,980 159,006 122,390 124,118 162,056 140,741 8.77%
Tax -53,712 -53,830 -53,830 -44,404 -44,490 -54,408 -37,495 33.33%
NP 102,624 105,150 105,176 77,986 79,628 107,648 103,246 -0.48%
-
NP to SH 102,624 105,150 105,176 77,986 79,628 107,648 103,246 -0.48%
-
Tax Rate 34.36% 33.86% 33.85% 36.28% 35.84% 33.57% 26.64% -
Total Cost 3,226,412 2,781,070 2,781,044 2,660,649 2,573,016 2,692,080 1,838,185 56.88%
-
Net Worth 816,008 791,564 0 744,067 724,688 733,804 705,505 12.35%
Dividend
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 29,837 28,084 - - - 28,079 -
Div Payout % - 28.38% 26.70% - - - 27.20% -
Equity
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 816,008 791,564 0 744,067 724,688 733,804 705,505 12.35%
NOSH 175,485 175,513 351,054 175,487 175,469 175,551 175,498 -0.00%
Ratio Analysis
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.08% 3.64% 3.64% 2.85% 3.00% 3.84% 5.32% -
ROE 12.58% 13.28% 0.00% 10.48% 10.99% 14.67% 14.63% -
Per Share
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,897.04 1,644.45 822.16 1,560.59 1,511.74 1,594.82 1,106.24 53.98%
EPS 58.48 59.91 29.96 44.44 45.38 61.32 58.83 -0.47%
DPS 0.00 17.00 8.00 0.00 0.00 0.00 16.00 -
NAPS 4.65 4.51 0.00 4.24 4.13 4.18 4.02 12.35%
Adjusted Per Share Value based on latest NOSH - 175,526
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 237.11 205.57 205.57 195.06 188.93 199.41 138.28 53.97%
EPS 7.31 7.49 7.49 5.55 5.67 7.67 7.35 -0.43%
DPS 0.00 2.13 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.5812 0.5638 0.00 0.53 0.5162 0.5227 0.5025 12.35%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 31/03/08 31/12/07 21/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.75 5.30 5.10 5.25 4.78 4.15 3.60 -
P/RPS 0.25 0.32 0.62 0.34 0.32 0.26 0.33 -19.92%
P/EPS 8.12 8.85 17.02 11.81 10.53 6.77 6.12 25.40%
EY 12.31 11.30 5.87 8.46 9.49 14.78 16.34 -20.28%
DY 0.00 3.21 1.57 0.00 0.00 0.00 4.44 -
P/NAPS 1.02 1.18 0.00 1.24 1.16 0.99 0.90 10.53%
Price Multiplier on Announcement Date
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/05/08 22/02/08 - 22/11/07 14/08/07 25/05/07 16/02/07 -
Price 5.30 4.80 0.00 4.88 4.75 4.72 3.90 -
P/RPS 0.28 0.29 0.00 0.31 0.31 0.30 0.35 -16.35%
P/EPS 9.06 8.01 0.00 10.98 10.47 7.70 6.63 28.39%
EY 11.03 12.48 0.00 9.11 9.55 12.99 15.08 -22.14%
DY 0.00 3.54 0.00 0.00 0.00 0.00 4.10 -
P/NAPS 1.14 1.06 0.00 1.15 1.15 1.13 0.97 13.79%

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