[AEON] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 43.57%
YoY- -3.91%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 699,154 634,969 697,305 929,762 922,295 748,733 832,259 -10.95%
PBT 46,554 32,268 37,769 60,106 46,929 30,230 39,084 12.35%
Tax -14,220 -12,868 -11,715 -15,269 -15,699 -11,349 -12,428 9.38%
NP 32,334 19,400 26,054 44,837 31,230 18,881 26,656 13.72%
-
NP to SH 32,334 19,400 26,054 44,837 31,230 18,881 25,656 16.65%
-
Tax Rate 30.55% 39.88% 31.02% 25.40% 33.45% 37.54% 31.80% -
Total Cost 666,820 615,569 671,251 884,925 891,065 729,852 805,603 -11.83%
-
Net Worth 926,837 894,574 909,432 881,291 838,648 807,180 701,942 20.33%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 31,600 - - - -
Div Payout % - - - 70.48% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 926,837 894,574 909,432 881,291 838,648 807,180 701,942 20.33%
NOSH 351,074 350,813 351,132 351,111 350,898 350,947 175,485 58.70%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.62% 3.06% 3.74% 4.82% 3.39% 2.52% 3.20% -
ROE 3.49% 2.17% 2.86% 5.09% 3.72% 2.34% 3.66% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 199.15 181.00 198.59 264.81 262.84 213.35 474.26 -43.89%
EPS 9.21 5.53 7.42 12.77 8.90 5.38 7.31 16.63%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 2.64 2.55 2.59 2.51 2.39 2.30 4.00 -24.17%
Adjusted Per Share Value based on latest NOSH - 351,111
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 49.80 45.23 49.67 66.22 65.69 53.33 59.28 -10.95%
EPS 2.30 1.38 1.86 3.19 2.22 1.34 1.83 16.44%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.6601 0.6372 0.6477 0.6277 0.5973 0.5749 0.50 20.32%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.75 4.28 3.70 4.20 4.18 4.14 4.75 -
P/RPS 2.39 2.36 1.86 1.59 1.59 1.94 1.00 78.66%
P/EPS 51.57 77.40 49.87 32.89 46.97 76.95 32.49 36.03%
EY 1.94 1.29 2.01 3.04 2.13 1.30 3.08 -26.49%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 1.80 1.68 1.43 1.67 1.75 1.80 1.19 31.73%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 13/08/09 26/05/09 20/02/09 12/11/08 15/08/08 27/05/08 -
Price 4.99 4.78 4.22 3.66 4.00 3.82 5.30 -
P/RPS 2.51 2.64 2.13 1.38 1.52 1.79 1.12 71.16%
P/EPS 54.18 86.44 56.87 28.66 44.94 71.00 36.25 30.69%
EY 1.85 1.16 1.76 3.49 2.23 1.41 2.76 -23.39%
DY 0.00 0.00 0.00 2.46 0.00 0.00 0.00 -
P/NAPS 1.89 1.87 1.63 1.46 1.67 1.66 1.33 26.37%

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