[AEON] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.26%
YoY- 61.54%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,886,220 2,738,636 2,652,644 2,799,728 1,941,431 1,649,625 1,321,994 69.68%
PBT 159,006 122,390 124,118 162,056 140,741 109,037 48,000 125.03%
Tax -53,830 -44,404 -44,490 -54,408 -37,495 -24,822 -19,526 98.71%
NP 105,176 77,986 79,628 107,648 103,246 84,214 28,474 142.25%
-
NP to SH 105,176 77,986 79,628 107,648 103,246 84,214 28,474 142.25%
-
Tax Rate 33.85% 36.28% 35.84% 33.57% 26.64% 22.76% 40.68% -
Total Cost 2,781,044 2,660,649 2,573,016 2,692,080 1,838,185 1,565,410 1,293,520 67.92%
-
Net Worth 0 744,067 724,688 733,804 705,505 666,884 635,486 -
Dividend
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 28,084 - - - 28,079 - - -
Div Payout % 26.70% - - - 27.20% - - -
Equity
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 0 744,067 724,688 733,804 705,505 666,884 635,486 -
NOSH 351,054 175,487 175,469 175,551 175,498 175,495 175,548 59.88%
Ratio Analysis
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.64% 2.85% 3.00% 3.84% 5.32% 5.11% 2.15% -
ROE 0.00% 10.48% 10.99% 14.67% 14.63% 12.63% 4.48% -
Per Share
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 822.16 1,560.59 1,511.74 1,594.82 1,106.24 939.98 753.06 6.12%
EPS 29.96 44.44 45.38 61.32 58.83 47.99 16.22 51.51%
DPS 8.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 0.00 4.24 4.13 4.18 4.02 3.80 3.62 -
Adjusted Per Share Value based on latest NOSH - 175,551
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 205.57 195.06 188.93 199.41 138.28 117.49 94.16 69.67%
EPS 7.49 5.55 5.67 7.67 7.35 6.00 2.03 142.07%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.00 0.53 0.5162 0.5227 0.5025 0.475 0.4526 -
Price Multiplier on Financial Quarter End Date
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 5.10 5.25 4.78 4.15 3.60 2.92 2.92 -
P/RPS 0.62 0.34 0.32 0.26 0.33 0.31 0.39 36.87%
P/EPS 17.02 11.81 10.53 6.77 6.12 6.09 18.00 -3.72%
EY 5.87 8.46 9.49 14.78 16.34 16.43 5.55 3.86%
DY 1.57 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 0.00 1.24 1.16 0.99 0.90 0.77 0.81 -
Price Multiplier on Announcement Date
21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date - 22/11/07 14/08/07 25/05/07 16/02/07 07/11/06 10/08/06 -
Price 0.00 4.88 4.75 4.72 3.90 3.05 2.92 -
P/RPS 0.00 0.31 0.31 0.30 0.35 0.32 0.39 -
P/EPS 0.00 10.98 10.47 7.70 6.63 6.36 18.00 -
EY 0.00 9.11 9.55 12.99 15.08 15.73 5.55 -
DY 0.00 0.00 0.00 0.00 4.10 0.00 0.00 -
P/NAPS 0.00 1.15 1.15 1.13 0.97 0.80 0.81 -

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