[AEON] YoY 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- 59.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 31/08/05 30/06/05 31/08/04 CAGR
Revenue 634,969 748,733 626,390 493,621 457,644 0 432,054 8.29%
PBT 32,268 30,230 21,545 15,524 22,717 0 19,055 11.51%
Tax -12,868 -11,349 -8,643 -6,764 -8,471 0 -7,120 13.02%
NP 19,400 18,881 12,902 8,760 14,246 0 11,935 10.57%
-
NP to SH 19,400 18,881 12,902 8,760 14,246 0 11,935 10.57%
-
Tax Rate 39.88% 37.54% 40.12% 43.57% 37.29% - 37.37% -
Total Cost 615,569 729,852 613,488 484,861 443,398 0 420,119 8.22%
-
Net Worth 894,574 807,180 724,969 635,494 570,190 0 518,645 11.94%
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 894,574 807,180 724,969 635,494 570,190 0 518,645 11.94%
NOSH 350,813 350,947 175,537 175,551 175,443 175,388 87,757 33.20%
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 3.06% 2.52% 2.06% 1.77% 3.11% 0.00% 2.76% -
ROE 2.17% 2.34% 1.78% 1.38% 2.50% 0.00% 2.30% -
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 181.00 213.35 356.84 281.18 260.85 0.00 492.33 -18.70%
EPS 5.53 5.38 7.35 4.99 8.12 0.00 13.60 -16.98%
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 45.23 53.33 44.61 35.16 32.60 0.00 30.77 8.29%
EPS 1.38 1.34 0.92 0.62 1.01 0.00 0.85 10.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6372 0.5749 0.5164 0.4526 0.4061 0.00 0.3694 11.94%
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 2.36 1.94 1.34 1.04 0.97 0.00 0.54 35.68%
P/EPS 77.40 76.95 65.03 58.52 31.16 0.00 19.49 33.02%
EY 1.29 1.30 1.54 1.71 3.21 0.00 5.13 -24.84%
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 2.64 1.79 1.33 1.04 1.00 0.00 0.51 40.52%
P/EPS 86.44 71.00 64.63 58.52 32.02 0.00 18.31 37.86%
EY 1.16 1.41 1.55 1.71 3.12 0.00 5.46 -27.42%
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