[AEON] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
15-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -26.41%
YoY- 46.34%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Revenue 697,305 929,762 922,295 748,733 832,259 832,243 832,243 -12.93%
PBT 37,769 60,106 46,929 30,230 39,084 67,187 67,213 -36.32%
Tax -11,715 -15,269 -15,699 -11,349 -12,428 -20,527 -20,527 -35.55%
NP 26,054 44,837 31,230 18,881 26,656 46,660 46,686 -36.67%
-
NP to SH 26,054 44,837 31,230 18,881 25,656 46,660 46,686 -36.67%
-
Tax Rate 31.02% 25.40% 33.45% 37.54% 31.80% 30.55% 30.54% -
Total Cost 671,251 884,925 891,065 729,852 805,603 785,583 785,557 -11.58%
-
Net Worth 909,432 881,291 838,648 807,180 701,942 791,412 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Div - 31,600 - - - 29,831 28,081 -
Div Payout % - 70.48% - - - 63.93% 60.15% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Net Worth 909,432 881,291 838,648 807,180 701,942 791,412 0 -
NOSH 351,132 351,111 350,898 350,947 175,485 175,479 351,022 0.02%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
NP Margin 3.74% 4.82% 3.39% 2.52% 3.20% 5.61% 5.61% -
ROE 2.86% 5.09% 3.72% 2.34% 3.66% 5.90% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
RPS 198.59 264.81 262.84 213.35 474.26 474.27 237.09 -12.95%
EPS 7.42 12.77 8.90 5.38 7.31 26.59 13.30 -36.68%
DPS 0.00 9.00 0.00 0.00 0.00 17.00 8.00 -
NAPS 2.59 2.51 2.39 2.30 4.00 4.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 350,947
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
RPS 49.67 66.22 65.69 53.33 59.28 59.28 59.28 -12.93%
EPS 1.86 3.19 2.22 1.34 1.83 3.32 3.33 -36.62%
DPS 0.00 2.25 0.00 0.00 0.00 2.12 2.00 -
NAPS 0.6477 0.6277 0.5973 0.5749 0.50 0.5637 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 -
Price 3.70 4.20 4.18 4.14 4.75 5.30 5.10 -
P/RPS 1.86 1.59 1.59 1.94 1.00 1.12 2.15 -10.72%
P/EPS 49.87 32.89 46.97 76.95 32.49 19.93 38.35 22.84%
EY 2.01 3.04 2.13 1.30 3.08 5.02 2.61 -18.50%
DY 0.00 2.14 0.00 0.00 0.00 3.21 1.57 -
P/NAPS 1.43 1.67 1.75 1.80 1.19 1.18 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 CAGR
Date 26/05/09 20/02/09 12/11/08 15/08/08 27/05/08 22/02/08 - -
Price 4.22 3.66 4.00 3.82 5.30 4.80 0.00 -
P/RPS 2.13 1.38 1.52 1.79 1.12 1.01 0.00 -
P/EPS 56.87 28.66 44.94 71.00 36.25 18.05 0.00 -
EY 1.76 3.49 2.23 1.41 2.76 5.54 0.00 -
DY 0.00 2.46 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.63 1.46 1.67 1.66 1.33 1.06 0.00 -

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