[AEON] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -2.4%
YoY- -4.67%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
Revenue 3,433,049 3,337,716 3,161,984 3,329,036 2,886,220 2,886,220 2,738,636 19.73%
PBT 176,349 154,990 138,628 156,336 158,980 159,006 122,390 33.78%
Tax -55,745 -53,968 -49,554 -53,712 -53,830 -53,830 -44,404 19.87%
NP 120,604 101,022 89,074 102,624 105,150 105,176 77,986 41.54%
-
NP to SH 120,604 101,022 89,074 102,624 105,150 105,176 77,986 41.54%
-
Tax Rate 31.61% 34.82% 35.75% 34.36% 33.86% 33.85% 36.28% -
Total Cost 3,312,445 3,236,693 3,072,910 3,226,412 2,781,070 2,781,044 2,660,649 19.07%
-
Net Worth 881,012 838,736 807,211 816,008 791,564 0 744,067 14.41%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
Div 31,590 - - - 29,837 28,084 - -
Div Payout % 26.19% - - - 28.38% 26.70% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
Net Worth 881,012 838,736 807,211 816,008 791,564 0 744,067 14.41%
NOSH 351,001 350,935 350,961 175,485 175,513 351,054 175,487 73.75%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
NP Margin 3.51% 3.03% 2.82% 3.08% 3.64% 3.64% 2.85% -
ROE 13.69% 12.04% 11.03% 12.58% 13.28% 0.00% 10.48% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
RPS 978.07 951.09 900.95 1,897.04 1,644.45 822.16 1,560.59 -31.08%
EPS 34.36 28.79 25.38 58.48 59.91 29.96 44.44 -18.53%
DPS 9.00 0.00 0.00 0.00 17.00 8.00 0.00 -
NAPS 2.51 2.39 2.30 4.65 4.51 0.00 4.24 -34.15%
Adjusted Per Share Value based on latest NOSH - 175,485
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
RPS 244.52 237.73 225.21 237.11 205.57 205.57 195.06 19.73%
EPS 8.59 7.20 6.34 7.31 7.49 7.49 5.55 41.63%
DPS 2.25 0.00 0.00 0.00 2.13 2.00 0.00 -
NAPS 0.6275 0.5974 0.5749 0.5812 0.5638 0.00 0.53 14.40%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 28/09/07 -
Price 4.20 4.18 4.14 4.75 5.30 5.10 5.25 -
P/RPS 0.43 0.44 0.46 0.25 0.32 0.62 0.34 20.58%
P/EPS 12.22 14.52 16.31 8.12 8.85 17.02 11.81 2.75%
EY 8.18 6.89 6.13 12.31 11.30 5.87 8.46 -2.64%
DY 2.14 0.00 0.00 0.00 3.21 1.57 0.00 -
P/NAPS 1.67 1.75 1.80 1.02 1.18 0.00 1.24 26.77%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 CAGR
Date 20/02/09 12/11/08 15/08/08 27/05/08 22/02/08 - 22/11/07 -
Price 3.66 4.00 3.82 5.30 4.80 0.00 4.88 -
P/RPS 0.37 0.42 0.42 0.28 0.29 0.00 0.31 15.14%
P/EPS 10.65 13.90 15.05 9.06 8.01 0.00 10.98 -2.40%
EY 9.39 7.20 6.64 11.03 12.48 0.00 9.11 2.44%
DY 2.46 0.00 0.00 0.00 3.54 0.00 0.00 -
P/NAPS 1.46 1.67 1.66 1.14 1.06 0.00 1.15 20.95%

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