[AEON] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 46.91%
YoY- 75.66%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 CAGR
Revenue 2,851,131 2,961,190 3,335,530 2,053,977 587,798 958,070 874,221 26.65%
PBT 252,527 176,697 183,430 91,793 48,510 51,707 34,698 48.69%
Tax -75,530 -54,072 -60,003 -33,303 -15,212 -19,027 -13,226 41.66%
NP 176,997 122,625 123,427 58,490 33,298 32,680 21,472 52.44%
-
NP to SH 176,997 122,625 122,427 58,490 33,298 32,680 21,472 52.44%
-
Tax Rate 29.91% 30.60% 32.71% 36.28% 31.36% 36.80% 38.12% -
Total Cost 2,674,134 2,838,565 3,212,103 1,995,487 554,500 925,390 852,749 25.66%
-
Net Worth 1,084,198 926,837 838,648 702,105 526,441 588,132 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 CAGR
Div 31,591 31,600 29,831 - 26,329 - - -
Div Payout % 17.85% 25.77% 24.37% - 79.07% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 CAGR
Net Worth 1,084,198 926,837 838,648 702,105 526,441 588,132 0 -
NOSH 350,873 351,074 350,898 175,526 175,480 175,561 175,443 14.86%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 CAGR
NP Margin 6.21% 4.14% 3.70% 2.85% 5.66% 3.41% 2.46% -
ROE 16.33% 13.23% 14.60% 8.33% 6.33% 5.56% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 CAGR
RPS 812.58 843.46 950.57 1,170.18 334.96 545.72 498.29 10.26%
EPS 50.44 34.93 34.89 33.32 18.98 18.61 12.24 32.71%
DPS 9.00 9.00 8.50 0.00 15.00 0.00 0.00 -
NAPS 3.09 2.64 2.39 4.00 3.00 3.35 0.00 -
Adjusted Per Share Value based on latest NOSH - 175,526
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 CAGR
RPS 203.07 210.91 237.57 146.29 41.87 68.24 62.27 26.65%
EPS 12.61 8.73 8.72 4.17 2.37 2.33 1.53 52.44%
DPS 2.25 2.25 2.12 0.00 1.88 0.00 0.00 -
NAPS 0.7722 0.6601 0.5973 0.5001 0.375 0.4189 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/11/05 30/09/05 -
Price 6.01 4.75 4.18 5.25 2.92 2.70 2.62 -
P/RPS 0.74 0.56 0.44 0.45 0.87 0.49 0.53 6.89%
P/EPS 11.91 13.60 11.98 15.76 15.39 14.50 21.41 -11.06%
EY 8.39 7.35 8.35 6.35 6.50 6.89 4.67 12.42%
DY 1.50 1.89 2.03 0.00 5.14 0.00 0.00 -
P/NAPS 1.94 1.80 1.75 1.31 0.97 0.81 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/11/05 30/09/05 CAGR
Date 30/11/10 18/11/09 12/11/08 22/11/07 07/11/06 - - -
Price 6.00 4.99 4.00 4.88 3.05 0.00 0.00 -
P/RPS 0.74 0.59 0.42 0.42 0.91 0.00 0.00 -
P/EPS 11.89 14.29 11.46 14.64 16.07 0.00 0.00 -
EY 8.41 7.00 8.72 6.83 6.22 0.00 0.00 -
DY 1.50 1.80 2.13 0.00 4.92 0.00 0.00 -
P/NAPS 1.94 1.89 1.67 1.22 1.02 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