[AEON] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 2.24%
YoY- 23.79%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 2,876,462 2,814,498 2,882,592 2,894,482 2,846,368 2,851,894 2,921,128 -1.02%
PBT 237,757 218,916 265,556 240,294 232,994 218,156 237,580 0.04%
Tax -72,166 -68,066 -79,116 -74,993 -71,320 -68,064 -72,920 -0.68%
NP 165,590 150,850 186,440 165,301 161,674 150,092 164,660 0.37%
-
NP to SH 165,590 150,850 186,440 165,301 161,674 150,092 164,660 0.37%
-
Tax Rate 30.35% 31.09% 29.79% 31.21% 30.61% 31.20% 30.69% -
Total Cost 2,710,872 2,663,648 2,696,152 2,729,181 2,684,693 2,701,802 2,756,468 -1.10%
-
Net Worth 1,211,039 1,203,851 1,172,269 1,126,812 1,084,460 1,035,480 1,035,266 11.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 42,123 - - - -
Div Payout % - - - 25.48% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,211,039 1,203,851 1,172,269 1,126,812 1,084,460 1,035,480 1,035,266 11.01%
NOSH 351,025 350,977 350,978 351,032 350,958 351,010 350,937 0.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.76% 5.36% 6.47% 5.71% 5.68% 5.26% 5.64% -
ROE 13.67% 12.53% 15.90% 14.67% 14.91% 14.49% 15.91% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 819.44 801.90 821.30 824.56 811.03 812.48 832.38 -1.03%
EPS 47.17 42.98 53.12 47.09 46.07 42.76 46.92 0.35%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 3.45 3.43 3.34 3.21 3.09 2.95 2.95 10.99%
Adjusted Per Share Value based on latest NOSH - 350,956
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 204.88 200.46 205.31 206.16 202.73 203.13 208.06 -1.02%
EPS 11.79 10.74 13.28 11.77 11.52 10.69 11.73 0.34%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.8626 0.8574 0.8349 0.8026 0.7724 0.7375 0.7374 11.01%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 6.90 7.24 5.95 6.09 6.01 4.90 5.02 -
P/RPS 0.84 0.90 0.72 0.74 0.74 0.60 0.60 25.12%
P/EPS 14.63 16.85 11.20 12.93 13.05 11.46 10.70 23.16%
EY 6.84 5.94 8.93 7.73 7.67 8.73 9.35 -18.79%
DY 0.00 0.00 0.00 1.97 0.00 0.00 0.00 -
P/NAPS 2.00 2.11 1.78 1.90 1.94 1.66 1.70 11.43%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 18/05/10 -
Price 6.90 6.95 6.45 6.00 6.00 5.06 4.99 -
P/RPS 0.84 0.87 0.79 0.73 0.74 0.62 0.60 25.12%
P/EPS 14.63 16.17 12.14 12.74 13.02 11.83 10.64 23.62%
EY 6.84 6.18 8.24 7.85 7.68 8.45 9.40 -19.08%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.03 1.93 1.87 1.94 1.72 1.69 11.87%

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