[AEON] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 36.39%
YoY- 42.91%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 686,601 720,648 759,706 708,829 695,665 730,282 716,355 -2.79%
PBT 43,069 66,389 65,548 65,668 49,683 59,395 77,781 -32.64%
Tax -14,254 -19,779 -21,503 -19,458 -15,802 -18,230 -22,040 -25.27%
NP 28,815 46,610 44,045 46,210 33,881 41,165 55,741 -35.66%
-
NP to SH 28,815 46,610 44,045 46,210 33,881 41,165 55,741 -35.66%
-
Tax Rate 33.10% 29.79% 32.80% 29.63% 31.81% 30.69% 28.34% -
Total Cost 657,786 674,038 715,661 662,619 661,784 689,117 660,614 -0.28%
-
Net Worth 1,203,842 1,172,269 1,126,569 1,084,198 1,035,740 1,035,266 982,838 14.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 42,114 - - - 31,591 -
Div Payout % - - 95.62% - - - 56.68% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,203,842 1,172,269 1,126,569 1,084,198 1,035,740 1,035,266 982,838 14.52%
NOSH 350,974 350,978 350,956 350,873 351,098 350,937 351,013 -0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.20% 6.47% 5.80% 6.52% 4.87% 5.64% 7.78% -
ROE 2.39% 3.98% 3.91% 4.26% 3.27% 3.98% 5.67% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 195.63 205.33 216.47 202.02 198.14 208.09 204.08 -2.78%
EPS 8.21 13.28 12.55 13.17 9.65 11.73 15.88 -35.66%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 9.00 -
NAPS 3.43 3.34 3.21 3.09 2.95 2.95 2.80 14.52%
Adjusted Per Share Value based on latest NOSH - 350,873
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.90 51.33 54.11 50.49 49.55 52.01 51.02 -2.79%
EPS 2.05 3.32 3.14 3.29 2.41 2.93 3.97 -35.71%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.25 -
NAPS 0.8574 0.8349 0.8024 0.7722 0.7377 0.7374 0.70 14.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.24 5.95 6.09 6.01 4.90 5.02 4.96 -
P/RPS 3.70 2.90 2.81 2.97 2.47 2.41 2.43 32.45%
P/EPS 88.19 44.80 48.53 45.63 50.78 42.80 31.23 100.16%
EY 1.13 2.23 2.06 2.19 1.97 2.34 3.20 -50.13%
DY 0.00 0.00 1.97 0.00 0.00 0.00 1.81 -
P/NAPS 2.11 1.78 1.90 1.94 1.66 1.70 1.77 12.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 18/05/10 23/02/10 -
Price 6.95 6.45 6.00 6.00 5.06 4.99 4.98 -
P/RPS 3.55 3.14 2.77 2.97 2.55 2.40 2.44 28.48%
P/EPS 84.65 48.57 47.81 45.56 52.44 42.54 31.36 94.21%
EY 1.18 2.06 2.09 2.20 1.91 2.35 3.19 -48.56%
DY 0.00 0.00 2.00 0.00 0.00 0.00 1.81 -
P/NAPS 2.03 1.93 1.87 1.94 1.72 1.69 1.78 9.18%

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