[AEON] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -18.82%
YoY- -8.29%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,705,477 3,645,090 3,606,450 3,782,024 3,514,418 3,442,372 3,377,222 6.36%
PBT 301,327 268,234 277,790 266,980 331,828 299,148 284,526 3.88%
Tax -89,450 -85,030 -90,164 -79,480 -100,866 -91,788 -87,720 1.30%
NP 211,877 183,204 187,626 187,500 230,962 207,360 196,806 5.02%
-
NP to SH 212,706 183,326 187,662 187,500 230,962 207,360 196,806 5.30%
-
Tax Rate 29.69% 31.70% 32.46% 29.77% 30.40% 30.68% 30.83% -
Total Cost 3,493,600 3,461,886 3,418,824 3,594,524 3,283,456 3,235,012 3,180,416 6.44%
-
Net Worth 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 1,519,561 16.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 70,200 - - - 77,221 - - -
Div Payout % 33.00% - - - 33.43% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 1,519,561 16.96%
NOSH 1,404,000 1,404,000 1,404,000 351,123 351,006 350,981 350,937 151.37%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.72% 5.03% 5.20% 4.96% 6.57% 6.02% 5.83% -
ROE 11.06% 10.70% 11.23% 11.08% 14.06% 13.19% 12.95% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 263.92 259.62 256.87 1,077.12 1,001.24 980.78 962.34 -57.68%
EPS 15.15 13.05 13.36 53.40 65.80 59.08 56.08 -58.11%
DPS 5.00 0.00 0.00 0.00 22.00 0.00 0.00 -
NAPS 1.37 1.22 1.19 4.82 4.68 4.48 4.33 -53.47%
Adjusted Per Share Value based on latest NOSH - 351,123
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 263.92 259.62 256.87 269.37 250.31 245.18 240.54 6.36%
EPS 15.15 13.05 13.36 13.35 16.45 14.77 14.02 5.28%
DPS 5.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.37 1.22 1.19 1.2054 1.17 1.1199 1.0823 16.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.15 3.76 3.98 14.38 14.00 15.40 14.80 -
P/RPS 1.19 1.45 1.55 1.34 1.40 1.57 1.54 -15.75%
P/EPS 20.79 28.80 29.78 26.93 21.28 26.07 26.39 -14.66%
EY 4.81 3.47 3.36 3.71 4.70 3.84 3.79 17.16%
DY 1.59 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 2.30 3.08 3.34 2.98 2.99 3.44 3.42 -23.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 28/08/14 15/05/14 27/02/14 25/11/13 29/08/13 -
Price 3.19 3.51 3.93 15.06 13.48 15.14 14.00 -
P/RPS 1.21 1.35 1.53 1.40 1.35 1.54 1.45 -11.33%
P/EPS 21.06 26.88 29.40 28.20 20.49 25.63 24.96 -10.68%
EY 4.75 3.72 3.40 3.55 4.88 3.90 4.01 11.91%
DY 1.57 0.00 0.00 0.00 1.63 0.00 0.00 -
P/NAPS 2.33 2.88 3.30 3.12 2.88 3.38 3.23 -19.51%

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