[AEON] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 4.26%
YoY- 61.54%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
Revenue 2,921,128 2,789,220 3,329,036 2,799,728 2,036,408 1,666,308 1,549,776 11.47%
PBT 237,580 151,076 156,336 162,056 103,124 47,924 47,904 31.57%
Tax -72,920 -46,860 -53,712 -54,408 -36,487 -19,020 -19,416 25.45%
NP 164,660 104,216 102,624 107,648 66,636 28,904 28,488 35.07%
-
NP to SH 164,660 104,216 102,624 107,648 66,636 28,904 28,488 35.07%
-
Tax Rate 30.69% 31.02% 34.36% 33.57% 35.38% 39.69% 40.53% -
Total Cost 2,756,468 2,685,004 3,226,412 2,692,080 1,969,771 1,637,404 1,521,288 10.72%
-
Net Worth 1,035,266 909,432 816,008 733,804 626,695 570,012 519,239 12.55%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
Net Worth 1,035,266 909,432 816,008 733,804 626,695 570,012 519,239 12.55%
NOSH 350,937 351,132 175,485 175,551 175,544 175,388 87,709 26.82%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
NP Margin 5.64% 3.74% 3.08% 3.84% 3.27% 1.73% 1.84% -
ROE 15.91% 11.46% 12.58% 14.67% 10.63% 5.07% 5.49% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
RPS 832.38 794.35 1,897.04 1,594.82 1,160.05 950.07 1,766.94 -12.10%
EPS 46.92 29.68 58.48 61.32 37.96 16.48 32.48 6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.59 4.65 4.18 3.57 3.25 5.92 -11.25%
Adjusted Per Share Value based on latest NOSH - 175,551
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
RPS 208.06 198.66 237.11 199.41 145.04 118.68 110.38 11.47%
EPS 11.73 7.42 7.31 7.67 4.75 2.06 2.03 35.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7374 0.6477 0.5812 0.5227 0.4464 0.406 0.3698 12.55%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/05/05 31/05/04 -
Price 5.02 3.70 4.75 4.15 3.05 2.25 2.70 -
P/RPS 0.60 0.47 0.25 0.26 0.26 0.24 0.15 26.81%
P/EPS 10.70 12.47 8.12 6.77 8.03 13.65 8.31 4.42%
EY 9.35 8.02 12.31 14.78 12.45 7.32 12.03 -4.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.43 1.02 0.99 0.85 0.69 0.46 25.10%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
Date 18/05/10 26/05/09 27/05/08 25/05/07 24/04/06 21/07/05 23/07/04 -
Price 4.99 4.22 5.30 4.72 3.03 2.35 2.78 -
P/RPS 0.60 0.53 0.28 0.30 0.26 0.25 0.16 25.42%
P/EPS 10.64 14.22 9.06 7.70 7.98 14.26 8.56 3.79%
EY 9.40 7.03 11.03 12.99 12.53 7.01 11.68 -3.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.63 1.14 1.13 0.85 0.72 0.47 24.52%

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