[AEON] YoY TTM 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- 79.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 28/02/06 31/12/05 CAGR
Revenue 2,894,482 2,747,783 3,433,049 2,886,220 0 1,088,224 958,070 24.73%
PBT 240,294 194,372 176,349 159,006 0 77,500 51,707 35.94%
Tax -74,993 -60,843 -54,745 -53,830 0 -25,768 -19,027 31.54%
NP 165,301 133,529 121,604 105,176 0 51,732 32,680 38.26%
-
NP to SH 165,301 133,529 120,604 105,176 0 51,732 32,680 38.26%
-
Tax Rate 31.21% 31.30% 31.04% 33.85% - 33.25% 36.80% -
Total Cost 2,729,181 2,614,254 3,311,445 2,781,044 0 1,036,492 925,390 24.13%
-
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 - 26,329 - -
Div Payout % 25.48% 23.66% 26.20% 26.70% - 50.90% - -
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 5.71% 4.86% 3.54% 3.64% 0.00% 4.75% 3.41% -
ROE 14.67% 13.59% 13.68% 0.00% 0.00% 8.33% 5.26% -
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 824.74 782.81 977.76 822.23 0.00 619.97 545.72 8.60%
EPS 47.10 38.04 34.35 29.96 0.00 29.47 18.61 20.39%
DPS 12.00 9.00 9.00 8.00 0.00 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 206.16 195.71 244.52 205.57 0.00 77.51 68.24 24.73%
EPS 11.77 9.51 8.59 7.49 0.00 3.68 2.33 38.23%
DPS 3.00 2.25 2.25 2.00 0.00 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 0.74 0.63 0.43 0.62 0.00 0.49 0.51 7.72%
P/EPS 12.93 13.04 12.23 17.02 0.00 10.35 15.04 -2.97%
EY 7.73 7.67 8.18 5.88 0.00 9.66 6.65 3.05%
DY 1.97 1.81 2.14 1.57 0.00 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 - - -
Price 6.00 4.98 3.66 0.00 3.90 0.00 0.00 -
P/RPS 0.73 0.64 0.37 0.00 0.00 0.00 0.00 -
P/EPS 12.74 13.09 10.66 0.00 0.00 0.00 0.00 -
EY 7.85 7.64 9.39 0.00 0.00 0.00 0.00 -
DY 2.00 1.81 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.78 1.46 0.00 0.97 0.00 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