[AEON] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock

[AEON] AEON CO. (M) BHD

Announcement Date

15-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Jun-2008 [#2]

Profit Trend

QoQ- 73.59%

YoY- 11.86%

Quarter Report

Financial Results.pdf

Latest QR

Upcoming QR

AEON's Result

AEON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/08/05	CAGR
Cumulative Result
Revenue	1,407,249	1,425,947	1,332,274	1,580,992	1,326,322	660,997	874,221	8.50%
YoY %	-1.31%	7.03%	-15.73%	19.20%	100.65%	-24.39%	-	-
Horiz. %	160.97%	163.11%	152.40%	180.85%	151.71%	75.61%	100.00%	-
PBT	109,458	109,078	70,037	69,314	62,059	24,000	34,698	21.76%
YoY %	0.35%	55.74%	1.04%	11.69%	158.58%	-30.83%	-	-
Horiz. %	315.46%	314.36%	201.85%	199.76%	178.85%	69.17%	100.00%	-
Tax	-34,033	-34,032	-24,583	-24,777	-22,245	-9,763	-13,226	17.59%
YoY %	0.00%	-38.44%	0.78%	-11.38%	-127.85%	26.18%	-	-
Horiz. %	257.32%	257.31%	185.87%	187.34%	168.19%	73.82%	100.00%	-
NP	75,425	75,046	45,454	44,537	39,814	14,237	21,472	24.03%
YoY %	0.51%	65.10%	2.06%	11.86%	179.65%	-33.70%	-	-
Horiz. %	351.27%	349.51%	211.69%	207.42%	185.42%	66.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,425	75,046	45,454	44,537	39,814	14,237	21,472	24.03%
YoY %	0.51%	65.10%	2.06%	11.86%	179.65%	-33.70%	-	-
Horiz. %	351.27%	349.51%	211.69%	207.42%	185.42%	66.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.09%	31.20%	35.10%	35.75%	35.84%	40.68%	38.12%	-
YoY %	-0.35%	-11.11%	-1.82%	-0.25%	-11.90%	6.72%	-	-
Horiz. %	81.56%	81.85%	92.08%	93.78%	94.02%	106.72%	100.00%	-
Total Cost	1,331,824	1,350,901	1,286,820	1,536,455	1,286,508	646,760	852,749	7.94%
YoY %	-1.41%	4.98%	-16.25%	19.43%	98.92%	-24.16%	-	-
Horiz. %	156.18%	158.42%	150.90%	180.18%	150.87%	75.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,203,851	1,035,480	895,040	807,211	724,688	635,486	570,596	13.65%
YoY %	16.26%	15.69%	10.88%	11.39%	14.04%	11.37%	-	-
Horiz. %	210.98%	181.47%	156.86%	141.47%	127.01%	111.37%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/08/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/08/05	CAGR
Equity
Net Worth	1,203,851	1,035,480	895,040	807,211	724,688	635,486	570,596	13.65%
YoY %	16.26%	15.69%	10.88%	11.39%	14.04%	11.37%	-	-
Horiz. %	210.98%	181.47%	156.86%	141.47%	127.01%	111.37%	100.00%	-
NOSH	350,977	351,010	350,996	350,961	175,469	175,548	175,568	12.60%
YoY %	-0.01%	0.00%	0.01%	100.01%	-0.05%	-0.01%	-	-
Horiz. %	199.91%	199.93%	199.92%	199.90%	99.94%	99.99%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/08/05	CAGR
Ratio Analysis
NP Margin	5.36%	5.26%	3.41%	2.82%	3.00%	2.15%	2.46%	-
YoY %	1.90%	54.25%	20.92%	-6.00%	39.53%	-12.60%	-	-
Horiz. %	217.89%	213.82%	138.62%	114.63%	121.95%	87.40%	100.00%	-
ROE	6.27%	7.25%	5.08%	5.52%	5.49%	2.24%	3.76%	-
YoY %	-13.52%	42.72%	-7.97%	0.55%	145.09%	-40.43%	-	-
Horiz. %	166.76%	192.82%	135.11%	146.81%	146.01%	59.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/08/05	CAGR
Per Share
RPS	400.95	406.24	379.57	450.47	755.87	376.53	497.94	-3.64%
YoY %	-1.30%	7.03%	-15.74%	-40.40%	100.75%	-24.38%	-	-
Horiz. %	80.52%	81.58%	76.23%	90.47%	151.80%	75.62%	100.00%	-
EPS	21.49	21.38	12.95	12.69	22.69	8.11	12.23	10.14%
YoY %	0.51%	65.10%	2.05%	-44.07%	179.78%	-33.69%	-	-
Horiz. %	175.72%	174.82%	105.89%	103.76%	185.53%	66.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	3.43	2.95	2.55	2.30	4.13	3.62	3.25	0.92%
YoY %	16.27%	15.69%	10.87%	-44.31%	14.09%	11.38%	-	-
Horiz. %	105.54%	90.77%	78.46%	70.77%	127.08%	111.38%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/08/05	CAGR
Adjusted Per Share Value based on latest NOSH - 350,947
RPS	100.23	101.56	94.89	112.61	94.47	47.08	62.27	8.50%
YoY %	-1.31%	7.03%	-15.74%	19.20%	100.66%	-24.39%	-	-
Horiz. %	160.96%	163.10%	152.38%	180.84%	151.71%	75.61%	100.00%	-
EPS	5.37	5.35	3.24	3.17	2.84	1.01	1.53	24.01%
YoY %	0.37%	65.12%	2.21%	11.62%	181.19%	-33.99%	-	-
Horiz. %	350.98%	349.67%	211.76%	207.19%	185.62%	66.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.8574	0.7375	0.6375	0.5749	0.5162	0.4526	0.4064	13.65%
YoY %	16.26%	15.69%	10.89%	11.37%	14.05%	11.37%	-	-
Horiz. %	210.97%	181.47%	156.87%	141.46%	127.02%	111.37%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/08/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/08/05	-
Price	7.24	4.90	4.28	4.14	4.78	2.92	2.53	-
P/RPS	1.81	1.21	1.13	0.92	0.63	0.78	0.51	24.25%
YoY %	49.59%	7.08%	22.83%	46.03%	-19.23%	52.94%	-	-
Horiz. %	354.90%	237.25%	221.57%	180.39%	123.53%	152.94%	100.00%	-
P/EPS	33.69	22.92	33.05	32.62	21.07	36.00	20.69	8.71%
YoY %	46.99%	-30.65%	1.32%	54.82%	-41.47%	74.00%	-	-
Horiz. %	162.83%	110.78%	159.74%	157.66%	101.84%	174.00%	100.00%	-
EY	2.97	4.36	3.03	3.07	4.75	2.78	4.83	-7.99%
YoY %	-31.88%	43.89%	-1.30%	-35.37%	70.86%	-42.44%	-	-
Horiz. %	61.49%	90.27%	62.73%	63.56%	98.34%	57.56%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.11	1.66	1.68	1.80	1.16	0.81	0.78	18.60%
YoY %	27.11%	-1.19%	-6.67%	55.17%	43.21%	3.85%	-	-
Horiz. %	270.51%	212.82%	215.38%	230.77%	148.72%	103.85%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	31/08/05	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	26/08/10	13/08/09	15/08/08	14/08/07	10/08/06	20/10/05	-
Price	6.95	5.06	4.78	3.82	4.75	2.92	2.60	-
P/RPS	1.73	1.25	1.26	0.85	0.63	0.78	0.52	22.88%
YoY %	38.40%	-0.79%	48.24%	34.92%	-19.23%	50.00%	-	-
Horiz. %	332.69%	240.38%	242.31%	163.46%	121.15%	150.00%	100.00%	-
P/EPS	32.34	23.67	36.91	30.10	20.93	36.00	21.26	7.45%
YoY %	36.63%	-35.87%	22.62%	43.81%	-41.86%	69.33%	-	-
Horiz. %	152.12%	111.34%	173.61%	141.58%	98.45%	169.33%	100.00%	-
EY	3.09	4.23	2.71	3.32	4.78	2.78	4.70	-6.93%
YoY %	-26.95%	56.09%	-18.37%	-30.54%	71.94%	-40.85%	-	-
Horiz. %	65.74%	90.00%	57.66%	70.64%	101.70%	59.15%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.03	1.72	1.87	1.66	1.15	0.81	0.80	17.30%
YoY %	18.02%	-8.02%	12.65%	44.35%	41.98%	1.25%	-	-
Horiz. %	253.75%	215.00%	233.75%	207.50%	143.75%	101.25%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos