[AEON] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 11.38%
YoY- 8.52%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,645,090 3,606,450 3,782,024 3,514,418 3,442,372 3,377,222 3,477,064 3.19%
PBT 268,234 277,790 266,980 331,828 299,148 284,526 299,276 -7.03%
Tax -85,030 -90,164 -79,480 -100,866 -91,788 -87,720 -94,828 -7.00%
NP 183,204 187,626 187,500 230,962 207,360 196,806 204,448 -7.04%
-
NP to SH 183,326 187,662 187,500 230,962 207,360 196,806 204,448 -7.00%
-
Tax Rate 31.70% 32.46% 29.77% 30.40% 30.68% 30.83% 31.69% -
Total Cost 3,461,886 3,418,824 3,594,524 3,283,456 3,235,012 3,180,416 3,272,616 3.81%
-
Net Worth 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 1,519,561 1,523,530 8.11%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 77,221 - - - -
Div Payout % - - - 33.43% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 1,519,561 1,523,530 8.11%
NOSH 1,404,000 1,404,000 351,123 351,006 350,981 350,937 351,043 151.75%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.03% 5.20% 4.96% 6.57% 6.02% 5.83% 5.88% -
ROE 10.70% 11.23% 11.08% 14.06% 13.19% 12.95% 13.42% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 259.62 256.87 1,077.12 1,001.24 980.78 962.34 990.49 -59.00%
EPS 13.05 13.36 53.40 65.80 59.08 56.08 58.24 -63.07%
DPS 0.00 0.00 0.00 22.00 0.00 0.00 0.00 -
NAPS 1.22 1.19 4.82 4.68 4.48 4.33 4.34 -57.05%
Adjusted Per Share Value based on latest NOSH - 351,056
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 259.62 256.87 269.37 250.31 245.18 240.54 247.65 3.19%
EPS 13.05 13.36 13.35 16.45 14.77 14.02 14.56 -7.03%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.22 1.19 1.2054 1.17 1.1199 1.0823 1.0851 8.11%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.76 3.98 14.38 14.00 15.40 14.80 12.62 -
P/RPS 1.45 1.55 1.34 1.40 1.57 1.54 1.27 9.22%
P/EPS 28.80 29.78 26.93 21.28 26.07 26.39 21.67 20.85%
EY 3.47 3.36 3.71 4.70 3.84 3.79 4.61 -17.23%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 3.08 3.34 2.98 2.99 3.44 3.42 2.91 3.85%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 15/05/14 27/02/14 25/11/13 29/08/13 22/05/13 -
Price 3.51 3.93 15.06 13.48 15.14 14.00 16.30 -
P/RPS 1.35 1.53 1.40 1.35 1.54 1.45 1.65 -12.51%
P/EPS 26.88 29.40 28.20 20.49 25.63 24.96 27.99 -2.65%
EY 3.72 3.40 3.55 4.88 3.90 4.01 3.57 2.77%
DY 0.00 0.00 0.00 1.63 0.00 0.00 0.00 -
P/NAPS 2.88 3.30 3.12 2.88 3.38 3.23 3.76 -16.27%

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