[AEON] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 458.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 CAGR
Revenue 699,154 922,295 727,655 576,222 500,426 0 455,798 9.25%
PBT 46,554 46,929 29,734 57,778 28,990 0 18,632 20.84%
Tax -14,220 -15,699 -11,058 -8,854 -10,556 0 -7,042 15.64%
NP 32,334 31,230 18,676 48,924 18,434 0 11,590 23.63%
-
NP to SH 32,334 31,230 18,676 48,924 18,434 0 11,590 23.63%
-
Tax Rate 30.55% 33.45% 37.19% 15.32% 36.41% - 37.80% -
Total Cost 666,820 891,065 708,979 527,298 481,992 0 444,208 8.76%
-
Net Worth 926,837 838,648 744,231 666,826 588,132 0 530,330 12.23%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 CAGR
Net Worth 926,837 838,648 744,231 666,826 588,132 0 530,330 12.23%
NOSH 351,074 350,898 175,526 175,480 175,561 175,443 175,606 15.40%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 CAGR
NP Margin 4.62% 3.39% 2.57% 8.49% 3.68% 0.00% 2.54% -
ROE 3.49% 3.72% 2.51% 7.34% 3.13% 0.00% 2.19% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 CAGR
RPS 199.15 262.84 414.56 328.37 285.04 0.00 259.56 -5.33%
EPS 9.21 8.90 10.64 27.88 10.50 0.00 6.60 7.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.39 4.24 3.80 3.35 0.00 3.02 -2.74%
Adjusted Per Share Value based on latest NOSH - 175,480
30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 CAGR
RPS 49.80 65.69 51.83 41.04 35.64 0.00 32.46 9.25%
EPS 2.30 2.22 1.33 3.48 1.31 0.00 0.83 23.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6601 0.5973 0.5301 0.4749 0.4189 0.00 0.3777 12.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/11/05 30/09/05 30/11/04 -
Price 4.75 4.18 5.25 2.92 2.70 2.62 2.45 -
P/RPS 2.39 1.59 1.27 0.89 0.95 0.00 0.94 21.28%
P/EPS 51.57 46.97 49.34 10.47 25.71 0.00 37.12 7.03%
EY 1.94 2.13 2.03 9.55 3.89 0.00 2.69 -6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.75 1.24 0.77 0.81 0.00 0.81 17.95%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 30/11/04 CAGR
Date 18/11/09 12/11/08 22/11/07 07/11/06 12/01/06 - 19/01/05 -
Price 4.99 4.00 4.88 3.05 2.85 0.00 2.55 -
P/RPS 2.51 1.52 1.18 0.93 1.00 0.00 0.98 21.46%
P/EPS 54.18 44.94 45.86 10.94 27.14 0.00 38.64 7.24%
EY 1.85 2.23 2.18 9.14 3.68 0.00 2.59 -6.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.67 1.15 0.80 0.85 0.00 0.84 18.25%

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