[AEON] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 70.12%
YoY- 29.54%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,332,274 697,305 3,433,049 2,503,287 1,580,992 832,259 2,886,220 -40.30%
PBT 70,037 37,769 176,349 116,243 69,314 39,084 158,980 -42.13%
Tax -24,583 -11,715 -55,745 -40,476 -24,777 -13,428 -53,830 -40.72%
NP 45,454 26,054 120,604 75,767 44,537 25,656 105,150 -42.85%
-
NP to SH 45,454 26,054 120,604 75,767 44,537 25,656 105,150 -42.85%
-
Tax Rate 35.10% 31.02% 31.61% 34.82% 35.75% 34.36% 33.86% -
Total Cost 1,286,820 671,251 3,312,445 2,427,520 1,536,455 806,603 2,781,070 -40.20%
-
Net Worth 895,040 909,432 881,012 838,736 807,211 816,008 791,564 8.54%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 31,590 - - - 29,837 -
Div Payout % - - 26.19% - - - 28.38% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 895,040 909,432 881,012 838,736 807,211 816,008 791,564 8.54%
NOSH 350,996 351,132 351,001 350,935 350,961 175,485 175,513 58.79%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.41% 3.74% 3.51% 3.03% 2.82% 3.08% 3.64% -
ROE 5.08% 2.86% 13.69% 9.03% 5.52% 3.14% 13.28% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 379.57 198.59 978.07 713.32 450.47 474.26 1,644.45 -62.40%
EPS 12.95 7.42 34.36 21.59 12.69 14.62 59.91 -64.01%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 17.00 -
NAPS 2.55 2.59 2.51 2.39 2.30 4.65 4.51 -31.64%
Adjusted Per Share Value based on latest NOSH - 350,898
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 94.89 49.67 244.52 178.30 112.61 59.28 205.57 -40.30%
EPS 3.24 1.86 8.59 5.40 3.17 1.83 7.49 -42.83%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.13 -
NAPS 0.6375 0.6477 0.6275 0.5974 0.5749 0.5812 0.5638 8.54%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.28 3.70 4.20 4.18 4.14 4.75 5.30 -
P/RPS 1.13 1.86 0.43 0.59 0.92 1.00 0.32 132.07%
P/EPS 33.05 49.87 12.22 19.36 32.62 32.49 8.85 140.89%
EY 3.03 2.01 8.18 5.17 3.07 3.08 11.30 -58.45%
DY 0.00 0.00 2.14 0.00 0.00 0.00 3.21 -
P/NAPS 1.68 1.43 1.67 1.75 1.80 1.02 1.18 26.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 26/05/09 20/02/09 12/11/08 15/08/08 27/05/08 22/02/08 -
Price 4.78 4.22 3.66 4.00 3.82 5.30 4.80 -
P/RPS 1.26 2.13 0.37 0.56 0.85 1.12 0.29 166.50%
P/EPS 36.91 56.87 10.65 18.53 30.10 36.25 8.01 177.16%
EY 2.71 1.76 9.39 5.40 3.32 2.76 12.48 -63.90%
DY 0.00 0.00 2.46 0.00 0.00 0.00 3.54 -
P/NAPS 1.87 1.63 1.46 1.67 1.66 1.14 1.06 46.05%

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