[AEON] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -17.69%
YoY- 74.64%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 720,648 759,706 708,829 695,665 730,282 716,355 699,154 2.04%
PBT 66,389 65,548 65,668 49,683 59,395 77,781 46,554 26.72%
Tax -19,779 -21,503 -19,458 -15,802 -18,230 -22,040 -14,220 24.63%
NP 46,610 44,045 46,210 33,881 41,165 55,741 32,334 27.63%
-
NP to SH 46,610 44,045 46,210 33,881 41,165 55,741 32,334 27.63%
-
Tax Rate 29.79% 32.80% 29.63% 31.81% 30.69% 28.34% 30.55% -
Total Cost 674,038 715,661 662,619 661,784 689,117 660,614 666,820 0.72%
-
Net Worth 1,172,269 1,126,569 1,084,198 1,035,740 1,035,266 982,838 926,837 16.97%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 42,114 - - - 31,591 - -
Div Payout % - 95.62% - - - 56.68% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,172,269 1,126,569 1,084,198 1,035,740 1,035,266 982,838 926,837 16.97%
NOSH 350,978 350,956 350,873 351,098 350,937 351,013 351,074 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.47% 5.80% 6.52% 4.87% 5.64% 7.78% 4.62% -
ROE 3.98% 3.91% 4.26% 3.27% 3.98% 5.67% 3.49% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 205.33 216.47 202.02 198.14 208.09 204.08 199.15 2.06%
EPS 13.28 12.55 13.17 9.65 11.73 15.88 9.21 27.66%
DPS 0.00 12.00 0.00 0.00 0.00 9.00 0.00 -
NAPS 3.34 3.21 3.09 2.95 2.95 2.80 2.64 16.99%
Adjusted Per Share Value based on latest NOSH - 351,098
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.33 54.11 50.49 49.55 52.01 51.02 49.80 2.03%
EPS 3.32 3.14 3.29 2.41 2.93 3.97 2.30 27.75%
DPS 0.00 3.00 0.00 0.00 0.00 2.25 0.00 -
NAPS 0.8349 0.8024 0.7722 0.7377 0.7374 0.70 0.6601 16.97%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.95 6.09 6.01 4.90 5.02 4.96 4.75 -
P/RPS 2.90 2.81 2.97 2.47 2.41 2.43 2.39 13.77%
P/EPS 44.80 48.53 45.63 50.78 42.80 31.23 51.57 -8.96%
EY 2.23 2.06 2.19 1.97 2.34 3.20 1.94 9.74%
DY 0.00 1.97 0.00 0.00 0.00 1.81 0.00 -
P/NAPS 1.78 1.90 1.94 1.66 1.70 1.77 1.80 -0.74%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 30/11/10 26/08/10 18/05/10 23/02/10 18/11/09 -
Price 6.45 6.00 6.00 5.06 4.99 4.98 4.99 -
P/RPS 3.14 2.77 2.97 2.55 2.40 2.44 2.51 16.11%
P/EPS 48.57 47.81 45.56 52.44 42.54 31.36 54.18 -7.03%
EY 2.06 2.09 2.20 1.91 2.35 3.19 1.85 7.43%
DY 0.00 2.00 0.00 0.00 0.00 1.81 0.00 -
P/NAPS 1.93 1.87 1.94 1.72 1.69 1.78 1.89 1.40%

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