[AEON] QoQ Annualized 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- 22.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,738,636 2,652,644 2,799,728 1,941,431 1,649,625 1,321,994 2,036,408 21.81%
PBT 122,390 124,118 162,056 140,741 109,037 48,000 103,124 12.08%
Tax -44,404 -44,490 -54,408 -37,495 -24,822 -19,526 -36,487 13.97%
NP 77,986 79,628 107,648 103,246 84,214 28,474 66,636 11.04%
-
NP to SH 77,986 79,628 107,648 103,246 84,214 28,474 66,636 11.04%
-
Tax Rate 36.28% 35.84% 33.57% 26.64% 22.76% 40.68% 35.38% -
Total Cost 2,660,649 2,573,016 2,692,080 1,838,185 1,565,410 1,293,520 1,969,771 22.17%
-
Net Worth 744,067 724,688 733,804 705,505 666,884 635,486 626,695 12.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 28,079 - - - -
Div Payout % - - - 27.20% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 744,067 724,688 733,804 705,505 666,884 635,486 626,695 12.11%
NOSH 175,487 175,469 175,551 175,498 175,495 175,548 175,544 -0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.85% 3.00% 3.84% 5.32% 5.11% 2.15% 3.27% -
ROE 10.48% 10.99% 14.67% 14.63% 12.63% 4.48% 10.63% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,560.59 1,511.74 1,594.82 1,106.24 939.98 753.06 1,160.05 21.84%
EPS 44.44 45.38 61.32 58.83 47.99 16.22 37.96 11.06%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 4.24 4.13 4.18 4.02 3.80 3.62 3.57 12.13%
Adjusted Per Share Value based on latest NOSH - 175,503
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 195.06 188.93 199.41 138.28 117.49 94.16 145.04 21.81%
EPS 5.55 5.67 7.67 7.35 6.00 2.03 4.75 10.92%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.53 0.5162 0.5227 0.5025 0.475 0.4526 0.4464 12.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 5.25 4.78 4.15 3.60 2.92 2.92 3.05 -
P/RPS 0.34 0.32 0.26 0.33 0.31 0.39 0.26 19.56%
P/EPS 11.81 10.53 6.77 6.12 6.09 18.00 8.03 29.29%
EY 8.46 9.49 14.78 16.34 16.43 5.55 12.45 -22.68%
DY 0.00 0.00 0.00 4.44 0.00 0.00 0.00 -
P/NAPS 1.24 1.16 0.99 0.90 0.77 0.81 0.85 28.59%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 14/08/07 25/05/07 16/02/07 07/11/06 10/08/06 24/04/06 -
Price 4.88 4.75 4.72 3.90 3.05 2.92 3.03 -
P/RPS 0.31 0.31 0.30 0.35 0.32 0.39 0.26 12.42%
P/EPS 10.98 10.47 7.70 6.63 6.36 18.00 7.98 23.68%
EY 9.11 9.55 12.99 15.08 15.73 5.55 12.53 -19.12%
DY 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
P/NAPS 1.15 1.15 1.13 0.97 0.80 0.81 0.85 22.30%

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