[AEON] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 69.25%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 758,675 779,464 827,267 750,098 686,601 720,648 759,706 -0.09%
PBT 51,685 55,714 98,962 68,860 43,069 66,389 65,548 -14.66%
Tax -13,446 -18,074 -27,794 -20,092 -14,254 -19,779 -21,503 -26.89%
NP 38,239 37,640 71,168 48,768 28,815 46,610 44,045 -9.00%
-
NP to SH 38,239 37,640 71,168 48,768 28,815 46,610 44,045 -9.00%
-
Tax Rate 26.02% 32.44% 28.09% 29.18% 33.10% 29.79% 32.80% -
Total Cost 720,436 741,824 756,099 701,330 657,786 674,038 715,661 0.44%
-
Net Worth 1,376,463 1,330,742 1,288,392 1,211,300 1,203,842 1,172,269 1,126,569 14.30%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 51,781 - - - 42,114 -
Div Payout % - - 72.76% - - - 95.62% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,376,463 1,330,742 1,288,392 1,211,300 1,203,842 1,172,269 1,126,569 14.30%
NOSH 351,138 351,119 351,060 351,101 350,974 350,978 350,956 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.04% 4.83% 8.60% 6.50% 4.20% 6.47% 5.80% -
ROE 2.78% 2.83% 5.52% 4.03% 2.39% 3.98% 3.91% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 216.06 221.99 235.65 213.64 195.63 205.33 216.47 -0.12%
EPS 10.89 10.72 20.28 13.89 8.21 13.28 12.55 -9.03%
DPS 0.00 0.00 14.75 0.00 0.00 0.00 12.00 -
NAPS 3.92 3.79 3.67 3.45 3.43 3.34 3.21 14.26%
Adjusted Per Share Value based on latest NOSH - 351,101
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 54.04 55.52 58.92 53.43 48.90 51.33 54.11 -0.08%
EPS 2.72 2.68 5.07 3.47 2.05 3.32 3.14 -9.13%
DPS 0.00 0.00 3.69 0.00 0.00 0.00 3.00 -
NAPS 0.9804 0.9478 0.9177 0.8627 0.8574 0.8349 0.8024 14.30%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 9.11 9.50 7.24 6.90 7.24 5.95 6.09 -
P/RPS 4.22 4.28 3.07 3.23 3.70 2.90 2.81 31.17%
P/EPS 83.65 88.62 35.71 49.68 88.19 44.80 48.53 43.80%
EY 1.20 1.13 2.80 2.01 1.13 2.23 2.06 -30.27%
DY 0.00 0.00 2.04 0.00 0.00 0.00 1.97 -
P/NAPS 2.32 2.51 1.97 2.00 2.11 1.78 1.90 14.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 24/05/12 24/02/12 24/11/11 25/08/11 26/05/11 25/02/11 -
Price 10.04 9.65 8.00 6.90 6.95 6.45 6.00 -
P/RPS 4.65 4.35 3.39 3.23 3.55 3.14 2.77 41.29%
P/EPS 92.19 90.02 39.46 49.68 84.65 48.57 47.81 54.98%
EY 1.08 1.11 2.53 2.01 1.18 2.06 2.09 -35.63%
DY 0.00 0.00 1.84 0.00 0.00 0.00 2.00 -
P/NAPS 2.56 2.55 2.18 2.00 2.03 1.93 1.87 23.31%

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