[AEON] QoQ Annualized Quarter Result on 30-Sep-2010 [#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- 7.72%
YoY- 55.88%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized 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 2,814,498 2,882,592 2,894,482 2,846,368 2,851,894 2,921,128 2,747,782 1.61%
PBT 218,916 265,556 240,294 232,994 218,156 237,580 194,372 8.27%
Tax -68,066 -79,116 -74,993 -71,320 -68,064 -72,920 -60,843 7.78%
NP 150,850 186,440 165,301 161,674 150,092 164,660 133,529 8.49%
-
NP to SH 150,850 186,440 165,301 161,674 150,092 164,660 133,529 8.49%
-
Tax Rate 31.09% 29.79% 31.21% 30.61% 31.20% 30.69% 31.30% -
Total Cost 2,663,648 2,696,152 2,729,181 2,684,693 2,701,802 2,756,468 2,614,253 1.25%
-
Net Worth 1,203,851 1,172,269 1,126,812 1,084,460 1,035,480 1,035,266 982,863 14.51%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 42,123 - - - 31,592 -
Div Payout % - - 25.48% - - - 23.66% -
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 1,203,851 1,172,269 1,126,812 1,084,460 1,035,480 1,035,266 982,863 14.51%
NOSH 350,977 350,978 351,032 350,958 351,010 350,937 351,022 -0.00%
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 5.36% 6.47% 5.71% 5.68% 5.26% 5.64% 4.86% -
ROE 12.53% 15.90% 14.67% 14.91% 14.49% 15.91% 13.59% -
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 801.90 821.30 824.56 811.03 812.48 832.38 782.79 1.62%
EPS 42.98 53.12 47.09 46.07 42.76 46.92 38.04 8.50%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 9.00 -
NAPS 3.43 3.34 3.21 3.09 2.95 2.95 2.80 14.52%
Adjusted Per Share Value based on latest NOSH - 350,873
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 200.46 205.31 206.16 202.73 203.13 208.06 195.71 1.61%
EPS 10.74 13.28 11.77 11.52 10.69 11.73 9.51 8.47%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.25 -
NAPS 0.8574 0.8349 0.8026 0.7724 0.7375 0.7374 0.70 14.52%
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 7.24 5.95 6.09 6.01 4.90 5.02 4.96 -
P/RPS 0.90 0.72 0.74 0.74 0.60 0.60 0.63 26.92%
P/EPS 16.85 11.20 12.93 13.05 11.46 10.70 13.04 18.69%
EY 5.94 8.93 7.73 7.67 8.73 9.35 7.67 -15.70%
DY 0.00 0.00 1.97 0.00 0.00 0.00 1.81 -
P/NAPS 2.11 1.78 1.90 1.94 1.66 1.70 1.77 12.46%
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 6.95 6.45 6.00 6.00 5.06 4.99 4.98 -
P/RPS 0.87 0.79 0.73 0.74 0.62 0.60 0.64 22.78%
P/EPS 16.17 12.14 12.74 13.02 11.83 10.64 13.09 15.17%
EY 6.18 8.24 7.85 7.68 8.45 9.40 7.64 -13.21%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.81 -
P/NAPS 2.03 1.93 1.87 1.94 1.72 1.69 1.78 9.18%

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