[AEON] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ--%
YoY- -47.98%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
Revenue 2,780,760 3,298,095 3,224,400 699,932 1,088,224 1,381,643 1,583,902 10.12%
PBT 215,998 175,034 203,218 40,514 77,500 79,960 96,956 14.71%
Tax -67,358 -54,032 -64,540 -13,602 -25,768 -27,544 -33,126 12.93%
NP 148,640 121,002 138,678 26,912 51,732 52,416 63,830 15.58%
-
NP to SH 148,640 121,002 137,678 26,912 51,732 52,416 63,830 15.58%
-
Tax Rate 31.18% 30.87% 31.76% 33.57% 33.25% 34.45% 34.17% -
Total Cost 2,632,120 3,177,093 3,085,722 673,020 1,036,492 1,329,227 1,520,072 9.86%
-
Net Worth 1,035,266 909,432 701,942 733,804 526,634 570,012 519,239 12.55%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
Div 31,591 31,600 57,913 - 26,329 21,054 17,550 10.59%
Div Payout % 21.25% 26.12% 42.06% - 50.90% 40.17% 27.50% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
Net Worth 1,035,266 909,432 701,942 733,804 526,634 570,012 519,239 12.55%
NOSH 350,937 351,132 175,485 175,551 175,544 175,388 87,709 26.82%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
NP Margin 5.35% 3.67% 4.30% 3.84% 4.75% 3.79% 4.03% -
ROE 14.36% 13.31% 19.61% 3.67% 9.82% 9.20% 12.29% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
RPS 792.38 939.27 1,837.42 398.71 619.91 787.76 1,805.85 -13.16%
EPS 42.36 34.46 78.46 15.33 29.47 29.89 72.77 -8.85%
DPS 9.00 9.00 33.00 0.00 15.00 12.00 20.00 -12.78%
NAPS 2.95 2.59 4.00 4.18 3.00 3.25 5.92 -11.25%
Adjusted Per Share Value based on latest NOSH - 175,551
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
RPS 198.06 234.91 229.66 49.85 77.51 98.41 112.81 10.12%
EPS 10.59 8.62 9.81 1.92 3.68 3.73 4.55 15.57%
DPS 2.25 2.25 4.12 0.00 1.88 1.50 1.25 10.59%
NAPS 0.7374 0.6477 0.50 0.5227 0.3751 0.406 0.3698 12.55%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/05/05 31/05/04 -
Price 5.02 3.70 4.75 4.15 3.05 2.25 2.70 -
P/RPS 0.63 0.39 0.26 1.04 0.49 0.29 0.15 27.87%
P/EPS 11.85 10.74 6.05 27.07 10.35 7.53 3.71 22.01%
EY 8.44 9.31 16.52 3.69 9.66 13.28 26.95 -18.04%
DY 1.79 2.43 6.95 0.00 4.92 5.33 7.41 -21.60%
P/NAPS 1.70 1.43 1.19 0.99 1.02 0.69 0.46 25.10%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/05/05 31/05/04 CAGR
Date 18/05/10 26/05/09 - 25/05/07 - - 23/07/04 -
Price 4.99 4.22 0.00 4.72 0.00 0.00 2.78 -
P/RPS 0.63 0.45 0.00 1.18 0.00 0.00 0.15 27.87%
P/EPS 11.78 12.25 0.00 30.79 0.00 0.00 3.82 21.28%
EY 8.49 8.17 0.00 3.25 0.00 0.00 26.18 -17.54%
DY 1.80 2.13 0.00 0.00 0.00 0.00 7.19 -21.12%
P/NAPS 1.69 1.63 0.00 1.13 0.00 0.00 0.47 24.52%

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