[AEON] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -1.49%
YoY- -3.46%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 31/12/06 CAGR
Revenue 2,984,614 2,894,482 2,747,783 3,433,049 2,886,220 3,018,531 0 -
PBT 277,280 240,294 194,372 176,349 159,006 185,679 0 -
Tax -81,919 -74,993 -60,843 -54,745 -53,830 -60,755 0 -
NP 195,361 165,301 133,529 121,604 105,176 124,924 0 -
-
NP to SH 195,361 165,301 133,529 120,604 105,176 124,924 0 -
-
Tax Rate 29.54% 31.21% 31.30% 31.04% 33.85% 32.72% - -
Total Cost 2,789,253 2,729,181 2,614,254 3,311,445 2,781,044 2,893,607 0 -
-
Net Worth 1,288,392 1,126,569 982,838 881,291 0 791,412 705,524 12.79%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 31/12/06 CAGR
Div 51,781 42,114 31,591 31,600 28,081 57,913 - -
Div Payout % 26.51% 25.48% 23.66% 26.20% 26.70% 46.36% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 31/12/06 CAGR
Net Worth 1,288,392 1,126,569 982,838 881,291 0 791,412 705,524 12.79%
NOSH 351,060 350,956 351,013 351,111 351,022 175,479 175,503 14.86%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 31/12/06 CAGR
NP Margin 6.55% 5.71% 4.86% 3.54% 3.64% 4.14% 0.00% -
ROE 15.16% 14.67% 13.59% 13.68% 0.00% 15.78% 0.00% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 31/12/06 CAGR
RPS 850.17 824.74 782.81 977.76 822.23 1,720.16 0.00 -
EPS 55.65 47.10 38.04 34.35 29.96 71.19 0.00 -
DPS 14.75 12.00 9.00 9.00 8.00 33.00 0.00 -
NAPS 3.67 3.21 2.80 2.51 0.00 4.51 4.02 -1.80%
Adjusted Per Share Value based on latest NOSH - 351,111
31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 31/12/06 CAGR
RPS 212.58 206.16 195.71 244.52 205.57 215.00 0.00 -
EPS 13.91 11.77 9.51 8.59 7.49 8.90 0.00 -
DPS 3.69 3.00 2.25 2.25 2.00 4.12 0.00 -
NAPS 0.9177 0.8024 0.70 0.6277 0.00 0.5637 0.5025 12.79%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 31/12/06 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 21/12/07 31/12/07 29/12/06 -
Price 7.24 6.09 4.96 4.20 5.10 5.30 3.60 -
P/RPS 0.85 0.74 0.63 0.43 0.62 0.31 0.00 -
P/EPS 13.01 12.93 13.04 12.23 17.02 7.44 0.00 -
EY 7.69 7.73 7.67 8.18 5.88 13.43 0.00 -
DY 2.04 1.97 1.81 2.14 1.57 6.23 0.00 -
P/NAPS 1.97 1.90 1.77 1.67 0.00 1.18 0.90 16.95%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 31/12/06 CAGR
Date 24/02/12 25/02/11 23/02/10 20/02/09 - - 16/02/07 -
Price 8.00 6.00 4.98 3.66 0.00 0.00 3.90 -
P/RPS 0.94 0.73 0.64 0.37 0.00 0.00 0.00 -
P/EPS 14.38 12.74 13.09 10.66 0.00 0.00 0.00 -
EY 6.96 7.85 7.64 9.39 0.00 0.00 0.00 -
DY 1.84 2.00 1.81 2.46 0.00 0.00 0.00 -
P/NAPS 2.18 1.87 1.78 1.46 0.00 0.00 0.97 17.57%

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