[AEON] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 61.82%
YoY- 0.51%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 779,464 2,984,614 2,157,347 1,407,249 720,648 2,894,482 2,134,776 -48.88%
PBT 55,714 277,272 178,318 109,458 66,389 240,294 174,746 -53.29%
Tax -18,074 -81,919 -54,125 -34,033 -19,779 -74,993 -53,490 -51.45%
NP 37,640 195,353 124,193 75,425 46,610 165,301 121,256 -54.12%
-
NP to SH 37,640 195,353 124,193 75,425 46,610 165,301 121,256 -54.12%
-
Tax Rate 32.44% 29.54% 30.35% 31.09% 29.79% 31.21% 30.61% -
Total Cost 741,824 2,789,261 2,033,154 1,331,824 674,038 2,729,181 2,013,520 -48.57%
-
Net Worth 1,330,742 1,288,080 1,211,039 1,203,851 1,172,269 1,126,812 1,084,460 14.60%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 51,768 - - - 42,123 - -
Div Payout % - 26.50% - - - 25.48% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,330,742 1,288,080 1,211,039 1,203,851 1,172,269 1,126,812 1,084,460 14.60%
NOSH 351,119 350,975 351,025 350,977 350,978 351,032 350,958 0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.83% 6.55% 5.76% 5.36% 6.47% 5.71% 5.68% -
ROE 2.83% 15.17% 10.26% 6.27% 3.98% 14.67% 11.18% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 221.99 850.38 614.58 400.95 205.33 824.56 608.27 -48.89%
EPS 10.72 55.66 35.38 21.49 13.28 47.09 34.55 -54.13%
DPS 0.00 14.75 0.00 0.00 0.00 12.00 0.00 -
NAPS 3.79 3.67 3.45 3.43 3.34 3.21 3.09 14.56%
Adjusted Per Share Value based on latest NOSH - 350,974
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 55.52 212.58 153.66 100.23 51.33 206.16 152.05 -48.88%
EPS 2.68 13.91 8.85 5.37 3.32 11.77 8.64 -54.14%
DPS 0.00 3.69 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.9478 0.9174 0.8626 0.8574 0.8349 0.8026 0.7724 14.60%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 9.50 7.24 6.90 7.24 5.95 6.09 6.01 -
P/RPS 4.28 0.85 1.12 1.81 2.90 0.74 0.99 165.14%
P/EPS 88.62 13.01 19.50 33.69 44.80 12.93 17.40 195.72%
EY 1.13 7.69 5.13 2.97 2.23 7.73 5.75 -66.16%
DY 0.00 2.04 0.00 0.00 0.00 1.97 0.00 -
P/NAPS 2.51 1.97 2.00 2.11 1.78 1.90 1.94 18.71%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 24/02/12 24/11/11 25/08/11 26/05/11 25/02/11 30/11/10 -
Price 9.65 8.00 6.90 6.95 6.45 6.00 6.00 -
P/RPS 4.35 0.94 1.12 1.73 3.14 0.73 0.99 168.02%
P/EPS 90.02 14.37 19.50 32.34 48.57 12.74 17.37 199.17%
EY 1.11 6.96 5.13 3.09 2.06 7.85 5.76 -66.60%
DY 0.00 1.84 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 2.55 2.18 2.00 2.03 1.93 1.87 1.94 19.97%

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