[AEON] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.09%
YoY- 2.67%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,851,894 2,921,128 2,747,782 2,708,570 2,664,548 2,789,220 3,433,049 -11.66%
PBT 218,156 237,580 194,372 155,454 140,074 151,076 176,349 15.28%
Tax -68,064 -72,920 -60,843 -51,737 -49,166 -46,860 -55,745 14.27%
NP 150,092 164,660 133,529 103,717 90,908 104,216 120,604 15.74%
-
NP to SH 150,092 164,660 133,529 103,717 90,908 104,216 120,604 15.74%
-
Tax Rate 31.20% 30.69% 31.30% 33.28% 35.10% 31.02% 31.61% -
Total Cost 2,701,802 2,756,468 2,614,253 2,604,853 2,573,640 2,685,004 3,312,445 -12.73%
-
Net Worth 1,035,480 1,035,266 982,863 926,716 895,040 909,432 881,012 11.40%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 31,592 - - - 31,590 -
Div Payout % - - 23.66% - - - 26.19% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 1,035,480 1,035,266 982,863 926,716 895,040 909,432 881,012 11.40%
NOSH 351,010 350,937 351,022 351,028 350,996 351,132 351,001 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.26% 5.64% 4.86% 3.83% 3.41% 3.74% 3.51% -
ROE 14.49% 15.91% 13.59% 11.19% 10.16% 11.46% 13.69% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 812.48 832.38 782.79 771.61 759.14 794.35 978.07 -11.66%
EPS 42.76 46.92 38.04 29.55 25.90 29.68 34.36 15.74%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 9.00 -
NAPS 2.95 2.95 2.80 2.64 2.55 2.59 2.51 11.40%
Adjusted Per Share Value based on latest NOSH - 351,074
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 203.13 208.06 195.71 192.92 189.78 198.66 244.52 -11.65%
EPS 10.69 11.73 9.51 7.39 6.47 7.42 8.59 15.74%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 2.25 -
NAPS 0.7375 0.7374 0.70 0.6601 0.6375 0.6477 0.6275 11.40%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 4.90 5.02 4.96 4.75 4.28 3.70 4.20 -
P/RPS 0.60 0.60 0.63 0.62 0.56 0.47 0.43 24.94%
P/EPS 11.46 10.70 13.04 16.08 16.53 12.47 12.22 -4.20%
EY 8.73 9.35 7.67 6.22 6.05 8.02 8.18 4.44%
DY 0.00 0.00 1.81 0.00 0.00 0.00 2.14 -
P/NAPS 1.66 1.70 1.77 1.80 1.68 1.43 1.67 -0.40%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 18/05/10 23/02/10 18/11/09 13/08/09 26/05/09 20/02/09 -
Price 5.06 4.99 4.98 4.99 4.78 4.22 3.66 -
P/RPS 0.62 0.60 0.64 0.65 0.63 0.53 0.37 41.21%
P/EPS 11.83 10.64 13.09 16.89 18.46 14.22 10.65 7.27%
EY 8.45 9.40 7.64 5.92 5.42 7.03 9.39 -6.80%
DY 0.00 0.00 1.81 0.00 0.00 0.00 2.46 -
P/NAPS 1.72 1.69 1.78 1.89 1.87 1.63 1.46 11.57%

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