[AEON] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
10-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -35.63%
YoY- -18.44%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
Revenue 699,932 0 587,798 587,798 1,088,224 1,088,224 958,070 -22.26%
PBT 40,514 0 48,510 48,510 77,500 77,500 51,707 -17.77%
Tax -13,602 0 -15,212 -15,212 -25,768 -25,768 -19,027 -23.60%
NP 26,912 0 33,298 33,298 51,732 51,732 32,680 -14.42%
-
NP to SH 26,912 0 33,298 33,298 51,732 51,732 32,680 -14.42%
-
Tax Rate 33.57% - 31.36% 31.36% 33.25% 33.25% 36.80% -
Total Cost 673,020 0 554,500 554,500 1,036,492 1,036,492 925,390 -22.54%
-
Net Worth 733,804 705,524 526,441 526,653 526,634 621,375 621,489 14.25%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
Div - - 26,329 26,329 26,329 26,329 - -
Div Payout % - - 79.07% 79.07% 50.90% 50.90% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
Net Worth 733,804 705,524 526,441 526,653 526,634 621,375 621,489 14.25%
NOSH 175,551 175,503 175,480 175,551 175,544 175,529 175,561 -0.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
NP Margin 3.84% 0.00% 5.66% 5.66% 4.75% 4.75% 3.41% -
ROE 3.67% 0.00% 6.33% 6.32% 9.82% 8.33% 5.26% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
RPS 398.71 0.00 334.96 334.83 619.91 619.97 545.72 -22.25%
EPS 15.33 0.00 18.98 18.97 29.47 29.47 18.61 -14.40%
DPS 0.00 0.00 15.00 15.00 15.00 15.00 0.00 -
NAPS 4.18 4.02 3.00 3.00 3.00 3.54 3.54 14.26%
Adjusted Per Share Value based on latest NOSH - 175,551
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
RPS 49.85 0.00 41.87 41.87 77.51 77.51 68.24 -22.26%
EPS 1.92 0.00 2.37 2.37 3.68 3.68 2.33 -14.38%
DPS 0.00 0.00 1.88 1.88 1.88 1.88 0.00 -
NAPS 0.5227 0.5025 0.375 0.3751 0.3751 0.4426 0.4427 14.25%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 28/02/06 30/12/05 -
Price 4.15 3.60 2.92 2.92 3.05 3.05 2.80 -
P/RPS 1.04 0.00 0.87 0.87 0.49 0.49 0.51 77.11%
P/EPS 27.07 0.00 15.39 15.39 10.35 10.35 15.04 60.23%
EY 3.69 0.00 6.50 6.50 9.66 9.66 6.65 -37.65%
DY 0.00 0.00 5.14 5.14 4.92 4.92 0.00 -
P/NAPS 0.99 0.90 0.97 0.97 1.02 0.86 0.79 19.84%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 31/12/05 CAGR
Date 25/05/07 16/02/07 07/11/06 - - - - -
Price 4.72 3.90 3.05 0.00 0.00 0.00 0.00 -
P/RPS 1.18 0.00 0.91 0.00 0.00 0.00 0.00 -
P/EPS 30.79 0.00 16.07 0.00 0.00 0.00 0.00 -
EY 3.25 0.00 6.22 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 4.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.97 1.02 0.00 0.00 0.00 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