Highlights

[AEON] QoQ Quarter Result on 2010-09-30 [#3]

Stock [AEON]: AEON CO (M) BHD
Announcement Date 30-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     36.39%    YoY -     42.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 686,601 720,648 759,706 708,829 695,665 730,282 716,355 -2.80%
  QoQ % -4.72% -5.14% 7.18% 1.89% -4.74% 1.94% -
  Horiz. % 95.85% 100.60% 106.05% 98.95% 97.11% 101.94% 100.00%
PBT 43,069 66,389 65,548 65,668 49,683 59,395 77,781 -32.64%
  QoQ % -35.13% 1.28% -0.18% 32.17% -16.35% -23.64% -
  Horiz. % 55.37% 85.35% 84.27% 84.43% 63.88% 76.36% 100.00%
Tax -14,254 -19,779 -21,503 -19,458 -15,802 -18,230 -22,040 -25.27%
  QoQ % 27.93% 8.02% -10.51% -23.14% 13.32% 17.29% -
  Horiz. % 64.67% 89.74% 97.56% 88.28% 71.70% 82.71% 100.00%
NP 28,815 46,610 44,045 46,210 33,881 41,165 55,741 -35.67%
  QoQ % -38.18% 5.82% -4.69% 36.39% -17.69% -26.15% -
  Horiz. % 51.69% 83.62% 79.02% 82.90% 60.78% 73.85% 100.00%
NP to SH 28,815 46,610 44,045 46,210 33,881 41,165 55,741 -35.67%
  QoQ % -38.18% 5.82% -4.69% 36.39% -17.69% -26.15% -
  Horiz. % 51.69% 83.62% 79.02% 82.90% 60.78% 73.85% 100.00%
Tax Rate 33.10 % 29.79 % 32.80 % 29.63 % 31.81 % 30.69 % 28.34 % 10.94%
  QoQ % 11.11% -9.18% 10.70% -6.85% 3.65% 8.29% -
  Horiz. % 116.80% 105.12% 115.74% 104.55% 112.24% 108.29% 100.00%
Total Cost 657,786 674,038 715,661 662,619 661,784 689,117 660,614 -0.29%
  QoQ % -2.41% -5.82% 8.00% 0.13% -3.97% 4.31% -
  Horiz. % 99.57% 102.03% 108.33% 100.30% 100.18% 104.31% 100.00%
Net Worth 1,203,842 1,172,269 1,126,569 1,084,198 1,035,740 1,035,266 982,838 14.52%
  QoQ % 2.69% 4.06% 3.91% 4.68% 0.05% 5.33% -
  Horiz. % 122.49% 119.27% 114.62% 110.31% 105.38% 105.33% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 42,114 - - - 31,591 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.31% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 95.62 % - % - % - % 56.68 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 168.70% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,203,842 1,172,269 1,126,569 1,084,198 1,035,740 1,035,266 982,838 14.52%
  QoQ % 2.69% 4.06% 3.91% 4.68% 0.05% 5.33% -
  Horiz. % 122.49% 119.27% 114.62% 110.31% 105.38% 105.33% 100.00%
NOSH 350,974 350,978 350,956 350,873 351,098 350,937 351,013 -0.01%
  QoQ % -0.00% 0.01% 0.02% -0.06% 0.05% -0.02% -
  Horiz. % 99.99% 99.99% 99.98% 99.96% 100.02% 99.98% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.20 % 6.47 % 5.80 % 6.52 % 4.87 % 5.64 % 7.78 % -33.77%
  QoQ % -35.09% 11.55% -11.04% 33.88% -13.65% -27.51% -
  Horiz. % 53.98% 83.16% 74.55% 83.80% 62.60% 72.49% 100.00%
ROE 2.39 % 3.98 % 3.91 % 4.26 % 3.27 % 3.98 % 5.67 % -43.87%
  QoQ % -39.95% 1.79% -8.22% 30.28% -17.84% -29.81% -
  Horiz. % 42.15% 70.19% 68.96% 75.13% 57.67% 70.19% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 195.63 205.33 216.47 202.02 198.14 208.09 204.08 -2.79%
  QoQ % -4.72% -5.15% 7.15% 1.96% -4.78% 1.96% -
  Horiz. % 95.86% 100.61% 106.07% 98.99% 97.09% 101.96% 100.00%
EPS 8.21 13.28 12.55 13.17 9.65 11.73 15.88 -35.66%
  QoQ % -38.18% 5.82% -4.71% 36.48% -17.73% -26.13% -
  Horiz. % 51.70% 83.63% 79.03% 82.93% 60.77% 73.87% 100.00%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 9.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 3.4300 3.3400 3.2100 3.0900 2.9500 2.9500 2.8000 14.53%
  QoQ % 2.69% 4.05% 3.88% 4.75% 0.00% 5.36% -
  Horiz. % 122.50% 119.29% 114.64% 110.36% 105.36% 105.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.90 51.33 54.11 50.49 49.55 52.01 51.02 -2.80%
  QoQ % -4.73% -5.14% 7.17% 1.90% -4.73% 1.94% -
  Horiz. % 95.84% 100.61% 106.06% 98.96% 97.12% 101.94% 100.00%
EPS 2.05 3.32 3.14 3.29 2.41 2.93 3.97 -35.71%
  QoQ % -38.25% 5.73% -4.56% 36.51% -17.75% -26.20% -
  Horiz. % 51.64% 83.63% 79.09% 82.87% 60.71% 73.80% 100.00%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.25 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 133.33% 0.00% 0.00% 0.00% 100.00%
NAPS 0.8574 0.8349 0.8024 0.7722 0.7377 0.7374 0.7000 14.52%
  QoQ % 2.69% 4.05% 3.91% 4.68% 0.04% 5.34% -
  Horiz. % 122.49% 119.27% 114.63% 110.31% 105.39% 105.34% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.2400 5.9500 6.0900 6.0100 4.9000 5.0200 4.9600 -
P/RPS 3.70 2.90 2.81 2.97 2.47 2.41 2.43 32.45%
  QoQ % 27.59% 3.20% -5.39% 20.24% 2.49% -0.82% -
  Horiz. % 152.26% 119.34% 115.64% 122.22% 101.65% 99.18% 100.00%
P/EPS 88.19 44.80 48.53 45.63 50.78 42.80 31.23 100.17%
  QoQ % 96.85% -7.69% 6.36% -10.14% 18.64% 37.05% -
  Horiz. % 282.39% 143.45% 155.40% 146.11% 162.60% 137.05% 100.00%
EY 1.13 2.23 2.06 2.19 1.97 2.34 3.20 -50.14%
  QoQ % -49.33% 8.25% -5.94% 11.17% -15.81% -26.88% -
  Horiz. % 35.31% 69.69% 64.37% 68.44% 61.56% 73.12% 100.00%
DY 0.00 0.00 1.97 0.00 0.00 0.00 1.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 108.84% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.11 1.78 1.90 1.94 1.66 1.70 1.77 12.46%
  QoQ % 18.54% -6.32% -2.06% 16.87% -2.35% -3.95% -
  Horiz. % 119.21% 100.56% 107.34% 109.60% 93.79% 96.05% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 18/05/10 23/02/10 -
Price 6.9500 6.4500 6.0000 6.0000 5.0600 4.9900 4.9800 -
P/RPS 3.55 3.14 2.77 2.97 2.55 2.40 2.44 28.49%
  QoQ % 13.06% 13.36% -6.73% 16.47% 6.25% -1.64% -
  Horiz. % 145.49% 128.69% 113.52% 121.72% 104.51% 98.36% 100.00%
P/EPS 84.65 48.57 47.81 45.56 52.44 42.54 31.36 94.22%
  QoQ % 74.28% 1.59% 4.94% -13.12% 23.27% 35.65% -
  Horiz. % 269.93% 154.88% 152.46% 145.28% 167.22% 135.65% 100.00%
EY 1.18 2.06 2.09 2.20 1.91 2.35 3.19 -48.56%
  QoQ % -42.72% -1.44% -5.00% 15.18% -18.72% -26.33% -
  Horiz. % 36.99% 64.58% 65.52% 68.97% 59.87% 73.67% 100.00%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.81 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 110.50% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.03 1.93 1.87 1.94 1.72 1.69 1.78 9.18%
  QoQ % 5.18% 3.21% -3.61% 12.79% 1.78% -5.06% -
  Horiz. % 114.04% 108.43% 105.06% 108.99% 96.63% 94.94% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers