[AEON] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ-0.0%
YoY- -9.44%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 3,298,095 3,224,400 699,932 1,088,224 1,381,643 1,583,902 1,406,735 15.71%
PBT 175,034 203,218 40,514 77,500 79,960 96,956 90,709 11.91%
Tax -54,032 -64,540 -13,602 -25,768 -27,544 -33,126 -30,101 10.53%
NP 121,002 138,678 26,912 51,732 52,416 63,830 60,608 12.57%
-
NP to SH 121,002 137,678 26,912 51,732 52,416 63,830 60,608 12.57%
-
Tax Rate 30.87% 31.76% 33.57% 33.25% 34.45% 34.17% 33.18% -
Total Cost 3,177,093 3,085,722 673,020 1,036,492 1,329,227 1,520,072 1,346,127 15.84%
-
Net Worth 909,432 701,942 733,804 526,634 570,012 519,239 468,612 12.02%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 CAGR
Div 31,600 57,913 - 26,329 21,054 17,550 17,547 10.60%
Div Payout % 26.12% 42.06% - 50.90% 40.17% 27.50% 28.95% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 909,432 701,942 733,804 526,634 570,012 519,239 468,612 12.02%
NOSH 351,132 175,485 175,551 175,544 175,388 87,709 87,755 26.80%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 3.67% 4.30% 3.84% 4.75% 3.79% 4.03% 4.31% -
ROE 13.31% 19.61% 3.67% 9.82% 9.20% 12.29% 12.93% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 939.27 1,837.42 398.71 619.91 787.76 1,805.85 1,603.02 -8.74%
EPS 34.46 78.46 15.33 29.47 29.89 72.77 69.06 -11.22%
DPS 9.00 33.00 0.00 15.00 12.00 20.00 20.00 -12.78%
NAPS 2.59 4.00 4.18 3.00 3.25 5.92 5.34 -11.65%
Adjusted Per Share Value based on latest NOSH - 175,544
31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 234.91 229.66 49.85 77.51 98.41 112.81 100.19 15.71%
EPS 8.62 9.81 1.92 3.68 3.73 4.55 4.32 12.56%
DPS 2.25 4.12 0.00 1.88 1.50 1.25 1.25 10.59%
NAPS 0.6477 0.50 0.5227 0.3751 0.406 0.3698 0.3338 12.02%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/05/05 31/05/04 30/05/03 -
Price 3.70 4.75 4.15 3.05 2.25 2.70 1.70 -
P/RPS 0.39 0.26 1.04 0.49 0.29 0.15 0.11 24.20%
P/EPS 10.74 6.05 27.07 10.35 7.53 3.71 2.46 28.71%
EY 9.31 16.52 3.69 9.66 13.28 26.95 40.63 -22.30%
DY 2.43 6.95 0.00 4.92 5.33 7.41 11.76 -23.66%
P/NAPS 1.43 1.19 0.99 1.02 0.69 0.46 0.32 29.23%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 31/05/03 CAGR
Date 26/05/09 - 25/05/07 - - 23/07/04 23/07/03 -
Price 4.22 0.00 4.72 0.00 0.00 2.78 1.85 -
P/RPS 0.45 0.00 1.18 0.00 0.00 0.15 0.12 25.40%
P/EPS 12.25 0.00 30.79 0.00 0.00 3.82 2.68 29.73%
EY 8.17 0.00 3.25 0.00 0.00 26.18 37.33 -22.91%
DY 2.13 0.00 0.00 0.00 0.00 7.19 10.81 -24.28%
P/NAPS 1.63 0.00 1.13 0.00 0.00 0.47 0.35 30.14%

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