[AEON] YoY Annual (Unaudited) 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
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 CAGR
Revenue 2,747,782 3,433,049 2,886,220 1,941,431 0 1,784,564 1,523,781 10.62%
PBT 194,372 176,349 159,006 140,741 0 99,010 96,288 12.77%
Tax -60,843 -55,745 -53,830 -37,495 0 -34,763 -32,700 11.21%
NP 133,529 120,604 105,176 103,246 0 64,247 63,588 13.54%
-
NP to SH 133,529 120,604 105,176 103,246 0 64,247 63,588 13.54%
-
Tax Rate 31.30% 31.61% 33.85% 26.64% - 35.11% 33.96% -
Total Cost 2,614,253 3,312,445 2,781,044 1,838,185 0 1,720,317 1,460,193 10.48%
-
Net Worth 982,863 881,012 394,904 705,505 621,295 563,323 512,495 11.79%
Dividend
31/12/09 31/12/08 21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 CAGR
Div 31,592 31,590 14,041 28,079 - 21,058 17,551 10.58%
Div Payout % 23.66% 26.19% 13.35% 27.20% - 32.78% 27.60% -
Equity
31/12/09 31/12/08 21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 CAGR
Net Worth 982,863 881,012 394,904 705,505 621,295 563,323 512,495 11.79%
NOSH 351,022 351,001 175,513 175,498 175,507 175,490 87,756 26.78%
Ratio Analysis
31/12/09 31/12/08 21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 CAGR
NP Margin 4.86% 3.51% 3.64% 5.32% 0.00% 3.60% 4.17% -
ROE 13.59% 13.69% 26.63% 14.63% 0.00% 11.40% 12.41% -
Per Share
31/12/09 31/12/08 21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 CAGR
RPS 782.79 978.07 1,644.45 1,106.24 0.00 1,016.90 1,736.38 -12.75%
EPS 38.04 34.36 29.96 58.83 0.00 36.61 72.46 -10.44%
DPS 9.00 9.00 8.00 16.00 0.00 12.00 20.00 -12.77%
NAPS 2.80 2.51 2.25 4.02 3.54 3.21 5.84 -11.82%
Adjusted Per Share Value based on latest NOSH - 175,503
31/12/09 31/12/08 21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 CAGR
RPS 195.71 244.52 205.57 138.28 0.00 127.11 108.53 10.62%
EPS 9.51 8.59 7.49 7.35 0.00 4.58 4.53 13.53%
DPS 2.25 2.25 1.00 2.00 0.00 1.50 1.25 10.58%
NAPS 0.70 0.6275 0.2813 0.5025 0.4425 0.4012 0.365 11.79%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 CAGR
Date 31/12/09 31/12/08 21/12/07 29/12/06 30/12/05 28/02/05 27/02/04 -
Price 4.96 4.20 5.10 3.60 2.80 2.45 2.70 -
P/RPS 0.63 0.43 0.31 0.33 0.00 0.24 0.16 26.44%
P/EPS 13.04 12.22 8.51 6.12 0.00 6.69 3.73 23.89%
EY 7.67 8.18 11.75 16.34 0.00 14.94 26.84 -19.30%
DY 1.81 2.14 1.57 4.44 0.00 4.90 7.41 -21.44%
P/NAPS 1.77 1.67 2.27 0.90 0.79 0.76 0.46 25.94%
Price Multiplier on Announcement Date
31/12/09 31/12/08 21/12/07 31/12/06 31/12/05 28/02/05 29/02/04 CAGR
Date 23/02/10 20/02/09 22/02/08 16/02/07 21/04/06 28/04/05 21/04/04 -
Price 4.98 3.66 4.80 3.90 3.03 2.40 2.80 -
P/RPS 0.64 0.37 0.29 0.35 0.00 0.24 0.16 26.78%
P/EPS 13.09 10.65 8.01 6.63 0.00 6.56 3.86 23.25%
EY 7.64 9.39 12.48 15.08 0.00 15.25 25.88 -18.85%
DY 1.81 2.46 1.67 4.10 0.00 5.00 7.14 -20.93%
P/NAPS 1.78 1.46 2.13 0.97 0.86 0.75 0.48 25.15%

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