[AEON] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 2,053,977 1,326,322 699,932 0 587,798 587,798 1,088,224 52.66%
PBT 91,793 62,059 40,514 0 48,510 48,510 77,500 11.93%
Tax -33,303 -22,245 -13,602 0 -15,212 -15,212 -25,768 18.63%
NP 58,490 39,814 26,912 0 33,298 33,298 51,732 8.52%
-
NP to SH 58,490 39,814 26,912 0 33,298 33,298 51,732 8.52%
-
Tax Rate 36.28% 35.84% 33.57% - 31.36% 31.36% 33.25% -
Total Cost 1,995,487 1,286,508 673,020 0 554,500 554,500 1,036,492 54.69%
-
Net Worth 702,105 702,149 733,804 705,524 526,441 526,653 526,634 21.11%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - 26,329 26,329 26,329 -
Div Payout % - - - - 79.07% 79.07% 50.90% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 702,105 702,149 733,804 705,524 526,441 526,653 526,634 21.11%
NOSH 175,526 175,537 175,551 175,503 175,480 175,551 175,544 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.85% 3.00% 3.84% 0.00% 5.66% 5.66% 4.75% -
ROE 8.33% 5.67% 3.67% 0.00% 6.33% 6.32% 9.82% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1,170.18 755.58 398.71 0.00 334.96 334.83 619.91 52.67%
EPS 33.32 22.68 15.33 0.00 18.98 18.97 29.47 8.52%
DPS 0.00 0.00 0.00 0.00 15.00 15.00 15.00 -
NAPS 4.00 4.00 4.18 4.02 3.00 3.00 3.00 21.12%
Adjusted Per Share Value based on latest NOSH - 175,503
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 146.29 94.47 49.85 0.00 41.87 41.87 77.51 52.66%
EPS 4.17 2.84 1.92 0.00 2.37 2.37 3.68 8.68%
DPS 0.00 0.00 0.00 0.00 1.88 1.88 1.88 -
NAPS 0.5001 0.5001 0.5227 0.5025 0.375 0.3751 0.3751 21.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 5.25 4.78 4.15 3.60 2.92 2.92 3.05 -
P/RPS 0.45 0.63 1.04 0.00 0.87 0.87 0.49 -5.51%
P/EPS 15.76 21.07 27.07 0.00 15.39 15.39 10.35 32.32%
EY 6.35 4.75 3.69 0.00 6.50 6.50 9.66 -24.37%
DY 0.00 0.00 0.00 0.00 5.14 5.14 4.92 -
P/NAPS 1.31 1.20 0.99 0.90 0.97 0.97 1.02 18.13%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 14/08/07 25/05/07 16/02/07 07/11/06 - - -
Price 4.88 4.75 4.72 3.90 3.05 0.00 0.00 -
P/RPS 0.42 0.63 1.18 0.00 0.91 0.00 0.00 -
P/EPS 14.64 20.94 30.79 0.00 16.07 0.00 0.00 -
EY 6.83 4.77 3.25 0.00 6.22 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 1.22 1.19 1.13 0.97 1.02 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