[AEON] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ-0.0%
YoY- 55.08%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Revenue 1,326,322 699,932 0 587,798 587,798 1,088,224 1,088,224 15.98%
PBT 62,059 40,514 0 48,510 48,510 77,500 77,500 -15.34%
Tax -22,245 -13,602 0 -15,212 -15,212 -25,768 -25,768 -10.43%
NP 39,814 26,912 0 33,298 33,298 51,732 51,732 -17.82%
-
NP to SH 39,814 26,912 0 33,298 33,298 51,732 51,732 -17.82%
-
Tax Rate 35.84% 33.57% - 31.36% 31.36% 33.25% 33.25% -
Total Cost 1,286,508 673,020 0 554,500 554,500 1,036,492 1,036,492 17.58%
-
Net Worth 702,149 733,804 705,524 526,441 526,653 526,634 621,375 9.59%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Div - - - 26,329 26,329 26,329 26,329 -
Div Payout % - - - 79.07% 79.07% 50.90% 50.90% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Net Worth 702,149 733,804 705,524 526,441 526,653 526,634 621,375 9.59%
NOSH 175,537 175,551 175,503 175,480 175,551 175,544 175,529 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
NP Margin 3.00% 3.84% 0.00% 5.66% 5.66% 4.75% 4.75% -
ROE 5.67% 3.67% 0.00% 6.33% 6.32% 9.82% 8.33% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
RPS 755.58 398.71 0.00 334.96 334.83 619.91 619.97 15.98%
EPS 22.68 15.33 0.00 18.98 18.97 29.47 29.47 -17.82%
DPS 0.00 0.00 0.00 15.00 15.00 15.00 15.00 -
NAPS 4.00 4.18 4.02 3.00 3.00 3.00 3.54 9.58%
Adjusted Per Share Value based on latest NOSH - 175,480
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
RPS 94.47 49.85 0.00 41.87 41.87 77.51 77.51 15.98%
EPS 2.84 1.92 0.00 2.37 2.37 3.68 3.68 -17.65%
DPS 0.00 0.00 0.00 1.88 1.88 1.88 1.88 -
NAPS 0.5001 0.5227 0.5025 0.375 0.3751 0.3751 0.4426 9.58%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 28/02/06 -
Price 4.78 4.15 3.60 2.92 2.92 3.05 3.05 -
P/RPS 0.63 1.04 0.00 0.87 0.87 0.49 0.49 20.72%
P/EPS 21.07 27.07 0.00 15.39 15.39 10.35 10.35 70.36%
EY 4.75 3.69 0.00 6.50 6.50 9.66 9.66 -41.25%
DY 0.00 0.00 0.00 5.14 5.14 4.92 4.92 -
P/NAPS 1.20 0.99 0.90 0.97 0.97 1.02 0.86 28.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 28/02/06 CAGR
Date 14/08/07 25/05/07 16/02/07 07/11/06 - - - -
Price 4.75 4.72 3.90 3.05 0.00 0.00 0.00 -
P/RPS 0.63 1.18 0.00 0.91 0.00 0.00 0.00 -
P/EPS 20.94 30.79 0.00 16.07 0.00 0.00 0.00 -
EY 4.77 3.25 0.00 6.22 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 1.19 1.13 0.97 1.02 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