[AEON] YoY Quarter Result on 21-Dec-2007 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
21-Dec-2007 [#4]
Profit Trend
QoQ- 149.98%
YoY- 16.47%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
Revenue 759,706 716,355 929,762 832,243 704,212 587,798 0 -
PBT 65,548 77,781 60,106 67,213 58,963 48,510 0 -
Tax -21,503 -22,040 -15,269 -20,527 -18,878 -15,212 0 -
NP 44,045 55,741 44,837 46,686 40,085 33,298 0 -
-
NP to SH 44,045 55,741 44,837 46,686 40,085 33,298 0 -
-
Tax Rate 32.80% 28.34% 25.40% 30.54% 32.02% 31.36% - -
Total Cost 715,661 660,614 884,925 785,557 664,127 554,500 0 -
-
Net Worth 1,126,569 982,838 881,291 0 705,524 621,375 621,489 12.62%
Dividend
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
Div 42,114 31,591 31,600 28,081 28,080 26,329 - -
Div Payout % 95.62% 56.68% 70.48% 60.15% 70.05% 79.07% - -
Equity
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
Net Worth 1,126,569 982,838 881,291 0 705,524 621,375 621,489 12.62%
NOSH 350,956 351,013 351,111 351,022 175,503 175,529 175,561 14.85%
Ratio Analysis
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
NP Margin 5.80% 7.78% 4.82% 5.61% 5.69% 5.66% 0.00% -
ROE 3.91% 5.67% 5.09% 0.00% 5.68% 5.36% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
RPS 216.47 204.08 264.81 237.09 401.25 334.87 0.00 -
EPS 12.55 15.88 12.77 13.30 22.84 18.97 0.00 -
DPS 12.00 9.00 9.00 8.00 16.00 15.00 0.00 -
NAPS 3.21 2.80 2.51 0.00 4.02 3.54 3.54 -1.93%
Adjusted Per Share Value based on latest NOSH - 351,022
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
RPS 54.11 51.02 66.22 59.28 50.16 41.87 0.00 -
EPS 3.14 3.97 3.19 3.33 2.86 2.37 0.00 -
DPS 3.00 2.25 2.25 2.00 2.00 1.88 0.00 -
NAPS 0.8024 0.70 0.6277 0.00 0.5025 0.4426 0.4427 12.62%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
Date 30/12/10 31/12/09 31/12/08 21/12/07 29/12/06 28/02/06 30/12/05 -
Price 6.09 4.96 4.20 5.10 3.60 3.05 2.80 -
P/RPS 2.81 2.43 1.59 2.15 0.90 0.91 0.00 -
P/EPS 48.53 31.23 32.89 38.35 15.76 16.08 0.00 -
EY 2.06 3.20 3.04 2.61 6.34 6.22 0.00 -
DY 1.97 1.81 2.14 1.57 4.44 4.92 0.00 -
P/NAPS 1.90 1.77 1.67 0.00 0.90 0.86 0.79 19.17%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
Date 25/02/11 23/02/10 20/02/09 - 16/02/07 21/04/06 - -
Price 6.00 4.98 3.66 0.00 3.90 3.03 0.00 -
P/RPS 2.77 2.44 1.38 0.00 0.97 0.90 0.00 -
P/EPS 47.81 31.36 28.66 0.00 17.08 15.97 0.00 -
EY 2.09 3.19 3.49 0.00 5.86 6.26 0.00 -
DY 2.00 1.81 2.46 0.00 4.10 4.95 0.00 -
P/NAPS 1.87 1.78 1.46 0.00 0.97 0.86 0.00 -

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
Post a Comment