[AEON] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 44.75%
YoY- -61.83%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 832,259 832,243 832,243 727,655 626,390 699,932 704,212 14.30%
PBT 39,084 67,187 67,213 29,734 21,545 40,514 58,963 -28.04%
Tax -12,428 -20,527 -20,527 -11,058 -8,643 -13,602 -18,878 -28.43%
NP 26,656 46,660 46,686 18,676 12,902 26,912 40,085 -27.86%
-
NP to SH 25,656 46,660 46,686 18,676 12,902 26,912 40,085 -30.03%
-
Tax Rate 31.80% 30.55% 30.54% 37.19% 40.12% 33.57% 32.02% -
Total Cost 805,603 785,583 785,557 708,979 613,488 673,020 664,127 16.71%
-
Net Worth 701,942 791,412 0 744,231 724,969 733,804 705,524 -0.40%
Dividend
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 29,831 28,081 - - - 28,080 -
Div Payout % - 63.93% 60.15% - - - 70.05% -
Equity
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 701,942 791,412 0 744,231 724,969 733,804 705,524 -0.40%
NOSH 175,485 175,479 351,022 175,526 175,537 175,551 175,503 -0.00%
Ratio Analysis
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.20% 5.61% 5.61% 2.57% 2.06% 3.84% 5.69% -
ROE 3.66% 5.90% 0.00% 2.51% 1.78% 3.67% 5.68% -
Per Share
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 474.26 474.27 237.09 414.56 356.84 398.71 401.25 14.31%
EPS 7.31 26.59 13.30 10.64 7.35 15.33 22.84 -59.82%
DPS 0.00 17.00 8.00 0.00 0.00 0.00 16.00 -
NAPS 4.00 4.51 0.00 4.24 4.13 4.18 4.02 -0.39%
Adjusted Per Share Value based on latest NOSH - 175,526
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 59.28 59.28 59.28 51.83 44.61 49.85 50.16 14.30%
EPS 1.83 3.32 3.33 1.33 0.92 1.92 2.86 -30.05%
DPS 0.00 2.12 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.50 0.5637 0.00 0.5301 0.5164 0.5227 0.5025 -0.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 31/03/08 31/12/07 21/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.75 5.30 5.10 5.25 4.78 4.15 3.60 -
P/RPS 1.00 1.12 2.15 1.27 1.34 1.04 0.90 8.79%
P/EPS 32.49 19.93 38.35 49.34 65.03 27.07 15.76 78.44%
EY 3.08 5.02 2.61 2.03 1.54 3.69 6.34 -43.89%
DY 0.00 3.21 1.57 0.00 0.00 0.00 4.44 -
P/NAPS 1.19 1.18 0.00 1.24 1.16 0.99 0.90 25.05%
Price Multiplier on Announcement Date
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/05/08 22/02/08 - 22/11/07 14/08/07 25/05/07 16/02/07 -
Price 5.30 4.80 0.00 4.88 4.75 4.72 3.90 -
P/RPS 1.12 1.01 0.00 1.18 1.33 1.18 0.97 12.19%
P/EPS 36.25 18.05 0.00 45.86 64.63 30.79 17.08 82.64%
EY 2.76 5.54 0.00 2.18 1.55 3.25 5.86 -45.26%
DY 0.00 3.54 0.00 0.00 0.00 0.00 4.10 -
P/NAPS 1.33 1.06 0.00 1.15 1.15 1.13 0.97 28.74%

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