[AEON] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
14-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 47.94%
YoY- 179.65%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,886,220 2,886,220 2,053,977 1,326,322 699,932 1,941,431 1,237,219 96.70%
PBT 158,980 159,006 91,793 62,059 40,514 140,741 81,778 70.05%
Tax -53,830 -53,830 -33,303 -22,245 -13,602 -37,495 -18,617 133.49%
NP 105,150 105,176 58,490 39,814 26,912 103,246 63,161 50.24%
-
NP to SH 105,150 105,176 58,490 39,814 26,912 103,246 63,161 50.24%
-
Tax Rate 33.86% 33.85% 36.28% 35.84% 33.57% 26.64% 22.77% -
Total Cost 2,781,070 2,781,044 1,995,487 1,286,508 673,020 1,838,185 1,174,058 99.12%
-
Net Worth 791,564 0 744,067 724,688 733,804 705,505 666,884 14.67%
Dividend
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 29,837 28,084 - - - 28,079 - -
Div Payout % 28.38% 26.70% - - - 27.20% - -
Equity
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 791,564 0 744,067 724,688 733,804 705,505 666,884 14.67%
NOSH 175,513 351,054 175,487 175,469 175,551 175,498 175,495 0.00%
Ratio Analysis
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.64% 3.64% 2.85% 3.00% 3.84% 5.32% 5.11% -
ROE 13.28% 0.00% 7.86% 5.49% 3.67% 14.63% 9.47% -
Per Share
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1,644.45 822.16 1,170.44 755.87 398.71 1,106.24 704.98 96.69%
EPS 59.91 29.96 33.33 22.69 15.33 58.83 35.99 50.23%
DPS 17.00 8.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 4.51 0.00 4.24 4.13 4.18 4.02 3.80 14.66%
Adjusted Per Share Value based on latest NOSH - 175,537
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 205.57 205.57 146.29 94.47 49.85 138.28 88.12 96.70%
EPS 7.49 7.49 4.17 2.84 1.92 7.35 4.50 50.21%
DPS 2.13 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.5638 0.00 0.53 0.5162 0.5227 0.5025 0.475 14.66%
Price Multiplier on Financial Quarter End Date
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/12/07 21/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 5.30 5.10 5.25 4.78 4.15 3.60 2.92 -
P/RPS 0.32 0.62 0.45 0.63 1.04 0.33 0.41 -17.95%
P/EPS 8.85 17.02 15.75 21.07 27.07 6.12 8.11 7.22%
EY 11.30 5.87 6.35 4.75 3.69 16.34 12.33 -6.72%
DY 3.21 1.57 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 1.18 0.00 1.24 1.16 0.99 0.90 0.77 40.62%
Price Multiplier on Announcement Date
31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/02/08 - 22/11/07 14/08/07 25/05/07 16/02/07 07/11/06 -
Price 4.80 0.00 4.88 4.75 4.72 3.90 3.05 -
P/RPS 0.29 0.00 0.42 0.63 1.18 0.35 0.43 -26.99%
P/EPS 8.01 0.00 14.64 20.93 30.79 6.63 8.47 -4.36%
EY 12.48 0.00 6.83 4.78 3.25 15.08 11.80 4.57%
DY 3.54 0.00 0.00 0.00 0.00 4.10 0.00 -
P/NAPS 1.06 0.00 1.15 1.15 1.13 0.97 0.80 25.20%

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