[AEON] QoQ TTM 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- 46.91%
YoY- 75.66%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 3,224,400 3,018,531 2,886,220 2,053,977 1,326,322 699,932 0 -
PBT 203,218 185,679 159,006 91,793 62,059 40,514 0 -
Tax -64,540 -60,755 -53,830 -33,303 -22,245 -13,602 0 -
NP 138,678 124,924 105,176 58,490 39,814 26,912 0 -
-
NP to SH 137,678 124,924 105,176 58,490 39,814 26,912 0 -
-
Tax Rate 31.76% 32.72% 33.85% 36.28% 35.84% 33.57% - -
Total Cost 3,085,722 2,893,607 2,781,044 1,995,487 1,286,508 673,020 0 -
-
Net Worth 701,942 791,412 0 702,105 702,149 733,804 705,524 -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 57,913 57,913 28,081 - - - - -
Div Payout % 42.06% 46.36% 26.70% - - - - -
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 0 702,105 702,149 733,804 705,524 -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 4.30% 4.14% 3.64% 2.85% 3.00% 3.84% 0.00% -
ROE 19.61% 15.78% 0.00% 8.33% 5.67% 3.67% 0.00% -
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 1,837.42 1,720.16 822.23 1,170.18 755.58 398.71 0.00 -
EPS 78.46 71.19 29.96 33.32 22.68 15.33 0.00 -
DPS 33.00 33.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.51 0.00 4.00 4.00 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 229.66 215.00 205.57 146.29 94.47 49.85 0.00 -
EPS 9.81 8.90 7.49 4.17 2.84 1.92 0.00 -
DPS 4.12 4.12 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.5637 0.00 0.5001 0.5001 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 0.26 0.31 0.62 0.45 0.63 1.04 0.00 -
P/EPS 6.05 7.44 17.02 15.76 21.07 27.07 0.00 -
EY 16.52 13.43 5.88 6.35 4.75 3.69 0.00 -
DY 6.95 6.23 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.18 0.00 1.31 1.20 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 - - - 22/11/07 14/08/07 25/05/07 16/02/07 -
Price 0.00 0.00 0.00 4.88 4.75 4.72 3.90 -
P/RPS 0.00 0.00 0.00 0.42 0.63 1.18 0.00 -
P/EPS 0.00 0.00 0.00 14.64 20.94 30.79 0.00 -
EY 0.00 0.00 0.00 6.83 4.77 3.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.22 1.19 1.13 0.97 -

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