[AEON] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -78.4%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,747,782 2,031,428 1,332,274 697,305 3,433,049 2,503,287 1,580,992 44.41%
PBT 194,372 116,591 70,037 37,769 176,349 116,243 69,314 98.48%
Tax -60,843 -38,803 -24,583 -11,715 -55,745 -40,476 -24,777 81.71%
NP 133,529 77,788 45,454 26,054 120,604 75,767 44,537 107.50%
-
NP to SH 133,529 77,788 45,454 26,054 120,604 75,767 44,537 107.50%
-
Tax Rate 31.30% 33.28% 35.10% 31.02% 31.61% 34.82% 35.75% -
Total Cost 2,614,253 1,953,640 1,286,820 671,251 3,312,445 2,427,520 1,536,455 42.38%
-
Net Worth 982,863 926,716 895,040 909,432 881,012 838,736 807,211 13.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 31,592 - - - 31,590 - - -
Div Payout % 23.66% - - - 26.19% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 982,863 926,716 895,040 909,432 881,012 838,736 807,211 13.98%
NOSH 351,022 351,028 350,996 351,132 351,001 350,935 350,961 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.86% 3.83% 3.41% 3.74% 3.51% 3.03% 2.82% -
ROE 13.59% 8.39% 5.08% 2.86% 13.69% 9.03% 5.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 782.79 578.71 379.57 198.59 978.07 713.32 450.47 44.39%
EPS 38.04 22.16 12.95 7.42 34.36 21.59 12.69 107.48%
DPS 9.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 2.80 2.64 2.55 2.59 2.51 2.39 2.30 13.97%
Adjusted Per Share Value based on latest NOSH - 351,132
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 195.71 144.69 94.89 49.67 244.52 178.30 112.61 44.40%
EPS 9.51 5.54 3.24 1.86 8.59 5.40 3.17 107.59%
DPS 2.25 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.70 0.6601 0.6375 0.6477 0.6275 0.5974 0.5749 13.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.96 4.75 4.28 3.70 4.20 4.18 4.14 -
P/RPS 0.63 0.82 1.13 1.86 0.43 0.59 0.92 -22.25%
P/EPS 13.04 21.44 33.05 49.87 12.22 19.36 32.62 -45.64%
EY 7.67 4.67 3.03 2.01 8.18 5.17 3.07 83.81%
DY 1.81 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 1.77 1.80 1.68 1.43 1.67 1.75 1.80 -1.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 13/08/09 26/05/09 20/02/09 12/11/08 15/08/08 -
Price 4.98 4.99 4.78 4.22 3.66 4.00 3.82 -
P/RPS 0.64 0.86 1.26 2.13 0.37 0.56 0.85 -17.19%
P/EPS 13.09 22.52 36.91 56.87 10.65 18.53 30.10 -42.51%
EY 7.64 4.44 2.71 1.76 9.39 5.40 3.32 74.03%
DY 1.81 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 1.78 1.89 1.87 1.63 1.46 1.67 1.66 4.74%

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