[AEON] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -79.7%
YoY- -8.29%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 3,705,477 2,733,818 1,803,225 945,506 3,514,418 2,581,779 1,688,611 68.62%
PBT 301,327 201,176 138,895 66,745 331,828 224,361 142,263 64.70%
Tax -89,450 -63,773 -45,082 -19,870 -100,866 -68,841 -43,860 60.61%
NP 211,877 137,403 93,813 46,875 230,962 155,520 98,403 66.51%
-
NP to SH 212,706 137,495 93,831 46,875 230,962 155,520 98,403 66.94%
-
Tax Rate 29.69% 31.70% 32.46% 29.77% 30.40% 30.68% 30.83% -
Total Cost 3,493,600 2,596,415 1,709,412 898,631 3,283,456 2,426,259 1,590,208 68.75%
-
Net Worth 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 1,519,561 16.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 70,200 - - - 77,221 - - -
Div Payout % 33.00% - - - 33.43% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 1,519,561 16.96%
NOSH 1,404,000 1,404,000 1,404,000 351,123 351,006 350,981 350,937 151.37%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.72% 5.03% 5.20% 4.96% 6.57% 6.02% 5.83% -
ROE 11.06% 8.03% 5.62% 2.77% 14.06% 9.89% 6.48% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 263.92 194.72 128.43 269.28 1,001.24 735.59 481.17 -32.92%
EPS 15.15 9.79 6.68 13.35 65.80 44.31 28.04 -33.58%
DPS 5.00 0.00 0.00 0.00 22.00 0.00 0.00 -
NAPS 1.37 1.22 1.19 4.82 4.68 4.48 4.33 -53.47%
Adjusted Per Share Value based on latest NOSH - 351,123
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 263.92 194.72 128.43 67.34 250.31 183.89 120.27 68.62%
EPS 15.15 9.79 6.68 3.34 16.45 11.08 7.01 66.92%
DPS 5.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.37 1.22 1.19 1.2054 1.17 1.1199 1.0823 16.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.15 3.76 3.98 14.38 14.00 15.40 14.80 -
P/RPS 1.19 1.93 3.10 5.34 1.40 2.09 3.08 -46.86%
P/EPS 20.79 38.39 59.55 107.72 21.28 34.76 52.78 -46.17%
EY 4.81 2.60 1.68 0.93 4.70 2.88 1.89 86.08%
DY 1.59 0.00 0.00 0.00 1.57 0.00 0.00 -
P/NAPS 2.30 3.08 3.34 2.98 2.99 3.44 3.42 -23.18%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 28/08/14 15/05/14 27/02/14 25/11/13 29/08/13 -
Price 3.19 3.51 3.93 15.06 13.48 15.14 14.00 -
P/RPS 1.21 1.80 3.06 5.59 1.35 2.06 2.91 -44.20%
P/EPS 21.06 35.84 58.80 112.81 20.49 34.17 49.93 -43.66%
EY 4.75 2.79 1.70 0.89 4.88 2.93 2.00 77.72%
DY 1.57 0.00 0.00 0.00 1.63 0.00 0.00 -
P/NAPS 2.33 2.88 3.30 3.12 2.88 3.38 3.23 -19.51%

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