[AEON] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.17%
YoY- 58.0%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,894,482 2,134,776 1,425,947 730,282 2,747,782 2,031,428 1,332,274 67.50%
PBT 240,294 174,746 109,078 59,395 194,372 116,591 70,037 126.96%
Tax -74,993 -53,490 -34,032 -18,230 -60,843 -38,803 -24,583 109.91%
NP 165,301 121,256 75,046 41,165 133,529 77,788 45,454 135.92%
-
NP to SH 165,301 121,256 75,046 41,165 133,529 77,788 45,454 135.92%
-
Tax Rate 31.21% 30.61% 31.20% 30.69% 31.30% 33.28% 35.10% -
Total Cost 2,729,181 2,013,520 1,350,901 689,117 2,614,253 1,953,640 1,286,820 64.84%
-
Net Worth 1,126,812 1,084,460 1,035,480 1,035,266 982,863 926,716 895,040 16.54%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 42,123 - - - 31,592 - - -
Div Payout % 25.48% - - - 23.66% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,126,812 1,084,460 1,035,480 1,035,266 982,863 926,716 895,040 16.54%
NOSH 351,032 350,958 351,010 350,937 351,022 351,028 350,996 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.71% 5.68% 5.26% 5.64% 4.86% 3.83% 3.41% -
ROE 14.67% 11.18% 7.25% 3.98% 13.59% 8.39% 5.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 824.56 608.27 406.24 208.09 782.79 578.71 379.57 67.49%
EPS 47.09 34.55 21.38 11.73 38.04 22.16 12.95 135.91%
DPS 12.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 3.21 3.09 2.95 2.95 2.80 2.64 2.55 16.53%
Adjusted Per Share Value based on latest NOSH - 350,937
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 206.16 152.05 101.56 52.01 195.71 144.69 94.89 67.51%
EPS 11.77 8.64 5.35 2.93 9.51 5.54 3.24 135.75%
DPS 3.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.8026 0.7724 0.7375 0.7374 0.70 0.6601 0.6375 16.54%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.09 6.01 4.90 5.02 4.96 4.75 4.28 -
P/RPS 0.74 0.99 1.21 2.41 0.63 0.82 1.13 -24.53%
P/EPS 12.93 17.40 22.92 42.80 13.04 21.44 33.05 -46.41%
EY 7.73 5.75 4.36 2.34 7.67 4.67 3.03 86.38%
DY 1.97 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 1.90 1.94 1.66 1.70 1.77 1.80 1.68 8.52%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 18/05/10 23/02/10 18/11/09 13/08/09 -
Price 6.00 6.00 5.06 4.99 4.98 4.99 4.78 -
P/RPS 0.73 0.99 1.25 2.40 0.64 0.86 1.26 -30.43%
P/EPS 12.74 17.37 23.67 42.54 13.09 22.52 36.91 -50.69%
EY 7.85 5.76 4.23 2.35 7.64 4.44 2.71 102.81%
DY 2.00 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 1.87 1.94 1.72 1.69 1.78 1.89 1.87 0.00%

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