[AEON] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 101.59%
YoY- 0.6%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 869,266 3,255,669 2,382,823 1,538,139 779,464 2,984,614 2,157,347 -45.41%
PBT 74,819 299,478 183,143 107,399 55,714 277,272 178,318 -43.92%
Tax -23,707 -86,653 -55,898 -31,520 -18,074 -81,919 -54,125 -42.29%
NP 51,112 212,825 127,245 75,879 37,640 195,353 124,193 -44.64%
-
NP to SH 51,112 212,825 127,245 75,879 37,640 195,353 124,193 -44.64%
-
Tax Rate 31.69% 28.93% 30.52% 29.35% 32.44% 29.54% 30.35% -
Total Cost 818,154 3,042,844 2,255,578 1,462,260 741,824 2,789,261 2,033,154 -45.46%
-
Net Worth 1,523,530 1,470,784 1,379,511 1,375,789 1,330,742 1,288,080 1,211,039 16.52%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 64,061 - - - 51,768 - -
Div Payout % - 30.10% - - - 26.50% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,523,530 1,470,784 1,379,511 1,375,789 1,330,742 1,288,080 1,211,039 16.52%
NOSH 351,043 351,022 351,020 350,966 351,119 350,975 351,025 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.88% 6.54% 5.34% 4.93% 4.83% 6.55% 5.76% -
ROE 3.35% 14.47% 9.22% 5.52% 2.83% 15.17% 10.26% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 247.62 927.48 678.83 438.26 221.99 850.38 614.58 -45.41%
EPS 14.56 60.63 36.25 21.62 10.72 55.66 35.38 -44.64%
DPS 0.00 18.25 0.00 0.00 0.00 14.75 0.00 -
NAPS 4.34 4.19 3.93 3.92 3.79 3.67 3.45 16.51%
Adjusted Per Share Value based on latest NOSH - 351,138
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 61.91 231.89 169.72 109.55 55.52 212.58 153.66 -45.41%
EPS 3.64 15.16 9.06 5.40 2.68 13.91 8.85 -44.66%
DPS 0.00 4.56 0.00 0.00 0.00 3.69 0.00 -
NAPS 1.0851 1.0476 0.9826 0.9799 0.9478 0.9174 0.8626 16.51%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 12.62 14.12 11.00 9.11 9.50 7.24 6.90 -
P/RPS 5.10 1.52 1.62 2.08 4.28 0.85 1.12 174.47%
P/EPS 86.68 23.29 30.34 42.14 88.62 13.01 19.50 170.10%
EY 1.15 4.29 3.30 2.37 1.13 7.69 5.13 -63.06%
DY 0.00 1.29 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 2.91 3.37 2.80 2.32 2.51 1.97 2.00 28.37%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 29/11/12 24/08/12 24/05/12 24/02/12 24/11/11 -
Price 16.30 12.88 12.00 10.04 9.65 8.00 6.90 -
P/RPS 6.58 1.39 1.77 2.29 4.35 0.94 1.12 225.24%
P/EPS 111.95 21.24 33.10 46.44 90.02 14.37 19.50 220.28%
EY 0.89 4.71 3.02 2.15 1.11 6.96 5.13 -68.86%
DY 0.00 1.42 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 3.76 3.07 3.05 2.56 2.55 2.18 2.00 52.26%

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