Highlights

[AEON] YoY Quarter Result on 2010-06-30 [#2]

Stock [AEON]: AEON CO (M) BHD
Announcement Date 26-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -17.69%    YoY -     74.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 819,345 758,675 686,601 695,665 634,969 748,733 626,390 4.57%
  YoY % 8.00% 10.50% -1.30% 9.56% -15.19% 19.53% -
  Horiz. % 130.80% 121.12% 109.61% 111.06% 101.37% 119.53% 100.00%
PBT 67,444 51,685 43,069 49,683 32,268 30,230 21,545 20.93%
  YoY % 30.49% 20.01% -13.31% 53.97% 6.74% 40.31% -
  Horiz. % 313.04% 239.89% 199.90% 230.60% 149.77% 140.31% 100.00%
Tax -20,153 -13,446 -14,254 -15,802 -12,868 -11,349 -8,643 15.14%
  YoY % -49.88% 5.67% 9.80% -22.80% -13.38% -31.31% -
  Horiz. % 233.17% 155.57% 164.92% 182.83% 148.88% 131.31% 100.00%
NP 47,291 38,239 28,815 33,881 19,400 18,881 12,902 24.15%
  YoY % 23.67% 32.71% -14.95% 74.64% 2.75% 46.34% -
  Horiz. % 366.54% 296.38% 223.34% 262.60% 150.36% 146.34% 100.00%
NP to SH 47,291 38,239 28,815 33,881 19,400 18,881 12,902 24.15%
  YoY % 23.67% 32.71% -14.95% 74.64% 2.75% 46.34% -
  Horiz. % 366.54% 296.38% 223.34% 262.60% 150.36% 146.34% 100.00%
Tax Rate 29.88 % 26.02 % 33.10 % 31.81 % 39.88 % 37.54 % 40.12 % -4.79%
  YoY % 14.83% -21.39% 4.06% -20.24% 6.23% -6.43% -
  Horiz. % 74.48% 64.86% 82.50% 79.29% 99.40% 93.57% 100.00%
Total Cost 772,054 720,436 657,786 661,784 615,569 729,852 613,488 3.90%
  YoY % 7.16% 9.52% -0.60% 7.51% -15.66% 18.97% -
  Horiz. % 125.85% 117.43% 107.22% 107.87% 100.34% 118.97% 100.00%
Net Worth 1,520,193 1,376,463 1,203,842 1,035,740 894,574 807,180 724,969 13.12%
  YoY % 10.44% 14.34% 16.23% 15.78% 10.83% 11.34% -
  Horiz. % 209.69% 189.87% 166.05% 142.87% 123.39% 111.34% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,520,193 1,376,463 1,203,842 1,035,740 894,574 807,180 724,969 13.12%
  YoY % 10.44% 14.34% 16.23% 15.78% 10.83% 11.34% -
  Horiz. % 209.69% 189.87% 166.05% 142.87% 123.39% 111.34% 100.00%
NOSH 351,083 351,138 350,974 351,098 350,813 350,947 175,537 12.23%
  YoY % -0.02% 0.05% -0.04% 0.08% -0.04% 99.93% -
  Horiz. % 200.01% 200.04% 199.94% 200.01% 199.85% 199.93% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.77 % 5.04 % 4.20 % 4.87 % 3.06 % 2.52 % 2.06 % 18.71%
  YoY % 14.48% 20.00% -13.76% 59.15% 21.43% 22.33% -
  Horiz. % 280.10% 244.66% 203.88% 236.41% 148.54% 122.33% 100.00%
ROE 3.11 % 2.78 % 2.39 % 3.27 % 2.17 % 2.34 % 1.78 % 9.74%
  YoY % 11.87% 16.32% -26.91% 50.69% -7.26% 31.46% -
  Horiz. % 174.72% 156.18% 134.27% 183.71% 121.91% 131.46% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 233.38 216.06 195.63 198.14 181.00 213.35 356.84 -6.83%
  YoY % 8.02% 10.44% -1.27% 9.47% -15.16% -40.21% -
  Horiz. % 65.40% 60.55% 54.82% 55.53% 50.72% 59.79% 100.00%
EPS 13.47 10.89 8.21 9.65 5.53 5.38 7.35 10.61%
  YoY % 23.69% 32.64% -14.92% 74.50% 2.79% -26.80% -
  Horiz. % 183.27% 148.16% 111.70% 131.29% 75.24% 73.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 4.3300 3.9200 3.4300 2.9500 2.5500 2.3000 4.1300 0.79%
  YoY % 10.46% 14.29% 16.27% 15.69% 10.87% -44.31% -
  Horiz. % 104.84% 94.92% 83.05% 71.43% 61.74% 55.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 58.36 54.04 48.90 49.55 45.23 53.33 44.61 4.58%
  YoY % 7.99% 10.51% -1.31% 9.55% -15.19% 19.55% -
  Horiz. % 130.82% 121.14% 109.62% 111.07% 101.39% 119.55% 100.00%
EPS 3.37 2.72 2.05 2.41 1.38 1.34 0.92 24.13%
  YoY % 23.90% 32.68% -14.94% 74.64% 2.99% 45.65% -
  Horiz. % 366.30% 295.65% 222.83% 261.96% 150.00% 145.65% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0828 0.9804 0.8574 0.7377 0.6372 0.5749 0.5164 13.12%
  YoY % 10.44% 14.35% 16.23% 15.77% 10.84% 11.33% -
  Horiz. % 209.68% 189.85% 166.03% 142.85% 123.39% 111.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 14.8000 9.1100 7.2400 4.9000 4.2800 4.1400 4.7800 -
P/RPS 6.34 4.22 3.70 2.47 2.36 1.94 1.34 29.54%
  YoY % 50.24% 14.05% 49.80% 4.66% 21.65% 44.78% -
  Horiz. % 473.13% 314.93% 276.12% 184.33% 176.12% 144.78% 100.00%
P/EPS 109.87 83.65 88.19 50.78 77.40 76.95 65.03 9.13%
  YoY % 31.34% -5.15% 73.67% -34.39% 0.58% 18.33% -
  Horiz. % 168.95% 128.63% 135.61% 78.09% 119.02% 118.33% 100.00%
EY 0.91 1.20 1.13 1.97 1.29 1.30 1.54 -8.39%
  YoY % -24.17% 6.19% -42.64% 52.71% -0.77% -15.58% -
  Horiz. % 59.09% 77.92% 73.38% 127.92% 83.77% 84.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.42 2.32 2.11 1.66 1.68 1.80 1.16 19.73%
  YoY % 47.41% 9.95% 27.11% -1.19% -6.67% 55.17% -
  Horiz. % 294.83% 200.00% 181.90% 143.10% 144.83% 155.17% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 24/08/12 25/08/11 26/08/10 13/08/09 15/08/08 14/08/07 -
Price 14.0000 10.0400 6.9500 5.0600 4.7800 3.8200 4.7500 -
P/RPS 6.00 4.65 3.55 2.55 2.64 1.79 1.33 28.51%
  YoY % 29.03% 30.99% 39.22% -3.41% 47.49% 34.59% -
  Horiz. % 451.13% 349.62% 266.92% 191.73% 198.50% 134.59% 100.00%
P/EPS 103.93 92.19 84.65 52.44 86.44 71.00 64.63 8.23%
  YoY % 12.73% 8.91% 61.42% -39.33% 21.75% 9.86% -
  Horiz. % 160.81% 142.64% 130.98% 81.14% 133.75% 109.86% 100.00%
EY 0.96 1.08 1.18 1.91 1.16 1.41 1.55 -7.67%
  YoY % -11.11% -8.47% -38.22% 64.66% -17.73% -9.03% -
  Horiz. % 61.94% 69.68% 76.13% 123.23% 74.84% 90.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.23 2.56 2.03 1.72 1.87 1.66 1.15 18.76%
  YoY % 26.17% 26.11% 18.02% -8.02% 12.65% 44.35% -
  Horiz. % 280.87% 222.61% 176.52% 149.57% 162.61% 144.35% 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