[AEON] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 19.38%
YoY- 14.7%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 31/12/06 CAGR
Revenue 2,984,614 2,894,482 2,747,782 3,433,049 2,886,220 2,886,220 1,941,431 8.97%
PBT 277,272 240,294 194,372 176,349 158,980 159,006 140,741 14.51%
Tax -81,919 -74,993 -60,843 -55,745 -53,830 -53,830 -37,495 16.90%
NP 195,353 165,301 133,529 120,604 105,150 105,176 103,246 13.59%
-
NP to SH 195,353 165,301 133,529 120,604 105,150 105,176 103,246 13.59%
-
Tax Rate 29.54% 31.21% 31.30% 31.61% 33.86% 33.85% 26.64% -
Total Cost 2,789,261 2,729,181 2,614,253 3,312,445 2,781,070 2,781,044 1,838,185 8.69%
-
Net Worth 1,288,080 1,126,812 982,863 881,012 791,564 0 705,505 12.78%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 31/12/06 CAGR
Div 51,768 42,123 31,592 31,590 29,837 28,084 28,079 13.00%
Div Payout % 26.50% 25.48% 23.66% 26.19% 28.38% 26.70% 27.20% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 31/12/06 CAGR
Net Worth 1,288,080 1,126,812 982,863 881,012 791,564 0 705,505 12.78%
NOSH 350,975 351,032 351,022 351,001 175,513 351,054 175,498 14.85%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 31/12/06 CAGR
NP Margin 6.55% 5.71% 4.86% 3.51% 3.64% 3.64% 5.32% -
ROE 15.17% 14.67% 13.59% 13.69% 13.28% 0.00% 14.63% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 31/12/06 CAGR
RPS 850.38 824.56 782.79 978.07 1,644.45 822.16 1,106.24 -5.12%
EPS 55.66 47.09 38.04 34.36 59.91 29.96 58.83 -1.10%
DPS 14.75 12.00 9.00 9.00 17.00 8.00 16.00 -1.61%
NAPS 3.67 3.21 2.80 2.51 4.51 0.00 4.02 -1.80%
Adjusted Per Share Value based on latest NOSH - 351,111
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 31/12/06 CAGR
RPS 212.58 206.16 195.71 244.52 205.57 205.57 138.28 8.97%
EPS 13.91 11.77 9.51 8.59 7.49 7.49 7.35 13.59%
DPS 3.69 3.00 2.25 2.25 2.13 2.00 2.00 13.02%
NAPS 0.9174 0.8026 0.70 0.6275 0.5638 0.00 0.5025 12.78%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 31/12/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 21/12/07 29/12/06 -
Price 7.24 6.09 4.96 4.20 5.30 5.10 3.60 -
P/RPS 0.85 0.74 0.63 0.43 0.32 0.62 0.33 20.81%
P/EPS 13.01 12.93 13.04 12.22 8.85 17.02 6.12 16.27%
EY 7.69 7.73 7.67 8.18 11.30 5.87 16.34 -13.98%
DY 2.04 1.97 1.81 2.14 3.21 1.57 4.44 -14.39%
P/NAPS 1.97 1.90 1.77 1.67 1.18 0.00 0.90 16.95%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 31/12/06 CAGR
Date 24/02/12 25/02/11 23/02/10 20/02/09 22/02/08 - 16/02/07 -
Price 8.00 6.00 4.98 3.66 4.80 0.00 3.90 -
P/RPS 0.94 0.73 0.64 0.37 0.29 0.00 0.35 21.83%
P/EPS 14.37 12.74 13.09 10.65 8.01 0.00 6.63 16.72%
EY 6.96 7.85 7.64 9.39 12.48 0.00 15.08 -14.32%
DY 1.84 2.00 1.81 2.46 3.54 0.00 4.10 -14.79%
P/NAPS 2.18 1.87 1.78 1.46 1.06 0.00 0.97 17.57%

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