[AEON] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -71.8%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,984,614 2,157,347 1,407,249 720,648 2,894,482 2,134,776 1,425,947 63.40%
PBT 277,272 178,318 109,458 66,389 240,294 174,746 109,078 85.94%
Tax -81,919 -54,125 -34,033 -19,779 -74,993 -53,490 -34,032 79.32%
NP 195,353 124,193 75,425 46,610 165,301 121,256 75,046 88.90%
-
NP to SH 195,353 124,193 75,425 46,610 165,301 121,256 75,046 88.90%
-
Tax Rate 29.54% 30.35% 31.09% 29.79% 31.21% 30.61% 31.20% -
Total Cost 2,789,261 2,033,154 1,331,824 674,038 2,729,181 2,013,520 1,350,901 61.93%
-
Net Worth 1,288,080 1,211,039 1,203,851 1,172,269 1,126,812 1,084,460 1,035,480 15.61%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 51,768 - - - 42,123 - - -
Div Payout % 26.50% - - - 25.48% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,288,080 1,211,039 1,203,851 1,172,269 1,126,812 1,084,460 1,035,480 15.61%
NOSH 350,975 351,025 350,977 350,978 351,032 350,958 351,010 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.55% 5.76% 5.36% 6.47% 5.71% 5.68% 5.26% -
ROE 15.17% 10.26% 6.27% 3.98% 14.67% 11.18% 7.25% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 850.38 614.58 400.95 205.33 824.56 608.27 406.24 63.41%
EPS 55.66 35.38 21.49 13.28 47.09 34.55 21.38 88.91%
DPS 14.75 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 3.67 3.45 3.43 3.34 3.21 3.09 2.95 15.62%
Adjusted Per Share Value based on latest NOSH - 350,978
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 212.58 153.66 100.23 51.33 206.16 152.05 101.56 63.41%
EPS 13.91 8.85 5.37 3.32 11.77 8.64 5.35 88.75%
DPS 3.69 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.9174 0.8626 0.8574 0.8349 0.8026 0.7724 0.7375 15.61%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.24 6.90 7.24 5.95 6.09 6.01 4.90 -
P/RPS 0.85 1.12 1.81 2.90 0.74 0.99 1.21 -20.92%
P/EPS 13.01 19.50 33.69 44.80 12.93 17.40 22.92 -31.37%
EY 7.69 5.13 2.97 2.23 7.73 5.75 4.36 45.82%
DY 2.04 0.00 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 1.97 2.00 2.11 1.78 1.90 1.94 1.66 12.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 -
Price 8.00 6.90 6.95 6.45 6.00 6.00 5.06 -
P/RPS 0.94 1.12 1.73 3.14 0.73 0.99 1.25 -17.26%
P/EPS 14.37 19.50 32.34 48.57 12.74 17.37 23.67 -28.23%
EY 6.96 5.13 3.09 2.06 7.85 5.76 4.23 39.24%
DY 1.84 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 2.18 2.00 2.03 1.93 1.87 1.94 1.72 17.06%

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