[AEON] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 18.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Revenue 3,335,530 3,245,478 3,224,400 3,018,531 2,886,220 2,053,977 1,326,322 108.53%
PBT 183,430 203,714 203,218 185,679 159,006 91,793 62,059 137.18%
Tax -60,003 -64,831 -64,540 -60,755 -53,830 -33,303 -22,245 120.51%
NP 123,427 138,883 138,678 124,924 105,176 58,490 39,814 146.37%
-
NP to SH 122,427 137,883 137,678 124,924 105,176 58,490 39,814 144.78%
-
Tax Rate 32.71% 31.82% 31.76% 32.72% 33.85% 36.28% 35.84% -
Total Cost 3,212,103 3,106,595 3,085,722 2,893,607 2,781,044 1,995,487 1,286,508 107.34%
-
Net Worth 838,648 807,180 701,942 791,412 0 702,105 702,149 15.20%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Div 29,831 57,913 57,913 57,913 28,081 - - -
Div Payout % 24.37% 42.00% 42.06% 46.36% 26.70% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Net Worth 838,648 807,180 701,942 791,412 0 702,105 702,149 15.20%
NOSH 350,898 350,947 175,485 175,479 351,022 175,526 175,537 73.67%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.70% 4.28% 4.30% 4.14% 3.64% 2.85% 3.00% -
ROE 14.60% 17.08% 19.61% 15.78% 0.00% 8.33% 5.67% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
RPS 950.57 924.77 1,837.42 1,720.16 822.23 1,170.18 755.58 20.07%
EPS 34.89 39.29 78.46 71.19 29.96 33.32 22.68 40.95%
DPS 8.50 16.50 33.00 33.00 8.00 0.00 0.00 -
NAPS 2.39 2.30 4.00 4.51 0.00 4.00 4.00 -33.66%
Adjusted Per Share Value based on latest NOSH - 175,479
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
RPS 237.57 231.16 229.66 215.00 205.57 146.29 94.47 108.53%
EPS 8.72 9.82 9.81 8.90 7.49 4.17 2.84 144.49%
DPS 2.12 4.12 4.12 4.12 2.00 0.00 0.00 -
NAPS 0.5973 0.5749 0.50 0.5637 0.00 0.5001 0.5001 15.20%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 28/09/07 29/06/07 -
Price 4.18 4.14 4.75 5.30 5.10 5.25 4.78 -
P/RPS 0.44 0.45 0.26 0.31 0.62 0.45 0.63 -24.87%
P/EPS 11.98 10.54 6.05 7.44 17.02 15.76 21.07 -36.23%
EY 8.35 9.49 16.52 13.43 5.88 6.35 4.75 56.76%
DY 2.03 3.99 6.95 6.23 1.57 0.00 0.00 -
P/NAPS 1.75 1.80 1.19 1.18 0.00 1.31 1.20 35.07%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 21/12/07 30/09/07 30/06/07 CAGR
Date 12/11/08 - - - - 22/11/07 14/08/07 -
Price 4.00 0.00 0.00 0.00 0.00 4.88 4.75 -
P/RPS 0.42 0.00 0.00 0.00 0.00 0.42 0.63 -27.61%
P/EPS 11.46 0.00 0.00 0.00 0.00 14.64 20.94 -38.14%
EY 8.72 0.00 0.00 0.00 0.00 6.83 4.77 61.73%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.00 0.00 0.00 0.00 1.22 1.19 31.00%

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