[AEON] YoY Annualized Quarter 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- 22.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
Revenue 3,433,049 2,886,220 2,886,220 1,941,431 1,962,445 0 1,784,564 18.57%
PBT 176,349 159,006 158,980 140,741 112,198 0 99,010 16.21%
Tax -55,745 -53,830 -53,830 -37,495 -38,994 0 -34,763 13.08%
NP 120,604 105,176 105,150 103,246 73,204 0 64,247 17.81%
-
NP to SH 120,604 105,176 105,150 103,246 73,204 0 64,247 17.81%
-
Tax Rate 31.61% 33.85% 33.86% 26.64% 34.75% - 35.11% -
Total Cost 3,312,445 2,781,044 2,781,070 1,838,185 1,889,241 0 1,720,317 18.59%
-
Net Worth 881,012 0 791,564 705,505 621,295 621,227 563,323 12.34%
Dividend
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
Div 31,590 28,084 29,837 28,079 26,326 - 21,058 11.13%
Div Payout % 26.19% 26.70% 28.38% 27.20% 35.96% - 32.78% -
Equity
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
Net Worth 881,012 0 791,564 705,505 621,295 621,227 563,323 12.34%
NOSH 351,001 351,054 175,513 175,498 175,507 175,488 175,490 19.77%
Ratio Analysis
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
NP Margin 3.51% 3.64% 3.64% 5.32% 3.73% 0.00% 3.60% -
ROE 13.69% 0.00% 13.28% 14.63% 11.78% 0.00% 11.40% -
Per Share
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
RPS 978.07 822.16 1,644.45 1,106.24 1,118.16 0.00 1,016.90 -1.00%
EPS 34.36 29.96 59.91 58.83 41.71 0.00 36.61 -1.63%
DPS 9.00 8.00 17.00 16.00 15.00 0.00 12.00 -7.21%
NAPS 2.51 0.00 4.51 4.02 3.54 3.54 3.21 -6.20%
Adjusted Per Share Value based on latest NOSH - 175,503
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
RPS 244.52 205.57 205.57 138.28 139.78 0.00 127.11 18.56%
EPS 8.59 7.49 7.49 7.35 5.21 0.00 4.58 17.78%
DPS 2.25 2.00 2.13 2.00 1.88 0.00 1.50 11.13%
NAPS 0.6275 0.00 0.5638 0.5025 0.4425 0.4425 0.4012 12.34%
Price Multiplier on Financial Quarter End Date
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
Date 31/12/08 21/12/07 31/12/07 29/12/06 28/02/06 30/12/05 28/02/05 -
Price 4.20 5.10 5.30 3.60 3.05 2.80 2.45 -
P/RPS 0.43 0.62 0.32 0.33 0.27 0.00 0.24 16.39%
P/EPS 12.22 17.02 8.85 6.12 7.31 0.00 6.69 16.98%
EY 8.18 5.87 11.30 16.34 13.68 0.00 14.94 -14.51%
DY 2.14 1.57 3.21 4.44 4.92 0.00 4.90 -19.40%
P/NAPS 1.67 0.00 1.18 0.90 0.86 0.79 0.76 22.74%
Price Multiplier on Announcement Date
31/12/08 21/12/07 31/12/07 31/12/06 28/02/06 31/12/05 28/02/05 CAGR
Date 20/02/09 - 22/02/08 16/02/07 21/04/06 - 28/04/05 -
Price 3.66 0.00 4.80 3.90 3.03 0.00 2.40 -
P/RPS 0.37 0.00 0.29 0.35 0.27 0.00 0.24 11.92%
P/EPS 10.65 0.00 8.01 6.63 7.26 0.00 6.56 13.44%
EY 9.39 0.00 12.48 15.08 13.77 0.00 15.25 -11.86%
DY 2.46 0.00 3.54 4.10 4.95 0.00 5.00 -16.86%
P/NAPS 1.46 0.00 1.06 0.97 0.86 0.00 0.75 18.93%

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