[AEON] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
10-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 159.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
Revenue 1,332,274 1,580,992 1,326,322 660,997 874,221 0 819,498 10.57%
PBT 70,037 69,314 62,059 24,000 34,698 0 31,031 18.34%
Tax -24,583 -24,777 -22,245 -9,763 -13,226 0 -11,974 16.04%
NP 45,454 44,537 39,814 14,237 21,472 0 19,057 19.70%
-
NP to SH 45,454 44,537 39,814 14,237 21,472 0 19,057 19.70%
-
Tax Rate 35.10% 35.75% 35.84% 40.68% 38.12% - 38.59% -
Total Cost 1,286,820 1,536,455 1,286,508 646,760 852,749 0 800,441 10.32%
-
Net Worth 895,040 807,211 724,688 635,486 570,596 0 518,539 11.95%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
Net Worth 895,040 807,211 724,688 635,486 570,596 0 518,539 11.95%
NOSH 350,996 350,961 175,469 175,548 175,568 175,388 87,739 33.22%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
NP Margin 3.41% 2.82% 3.00% 2.15% 2.46% 0.00% 2.33% -
ROE 5.08% 5.52% 5.49% 2.24% 3.76% 0.00% 3.68% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
RPS 379.57 450.47 755.87 376.53 497.94 0.00 934.01 -16.99%
EPS 12.95 12.69 22.69 8.11 12.23 0.00 21.72 -10.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.30 4.13 3.62 3.25 0.00 5.91 -15.96%
Adjusted Per Share Value based on latest NOSH - 175,551
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
RPS 94.89 112.61 94.47 47.08 62.27 0.00 58.37 10.57%
EPS 3.24 3.17 2.84 1.01 1.53 0.00 1.36 19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6375 0.5749 0.5162 0.4526 0.4064 0.00 0.3693 11.95%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/08/05 30/06/05 30/08/04 -
Price 4.28 4.14 4.78 2.92 2.53 2.33 2.65 -
P/RPS 1.13 0.92 0.63 0.78 0.51 0.00 0.28 33.46%
P/EPS 33.05 32.62 21.07 36.00 20.69 0.00 12.20 22.90%
EY 3.03 3.07 4.75 2.78 4.83 0.00 8.20 -18.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.80 1.16 0.81 0.78 0.00 0.45 31.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
Date 13/08/09 15/08/08 14/08/07 10/08/06 20/10/05 - 20/10/04 -
Price 4.78 3.82 4.75 2.92 2.60 0.00 2.49 -
P/RPS 1.26 0.85 0.63 0.78 0.52 0.00 0.27 37.53%
P/EPS 36.91 30.10 20.93 36.00 21.26 0.00 11.46 27.38%
EY 2.71 3.32 4.78 2.78 4.70 0.00 8.72 -21.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.66 1.15 0.81 0.80 0.00 0.42 36.20%

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