[AEON] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 45.93%
YoY- 61.58%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 844,684 758,675 779,464 827,267 750,098 686,601 720,648 11.13%
PBT 75,744 51,685 55,714 98,962 68,860 43,069 66,389 9.16%
Tax -24,378 -13,446 -18,074 -27,794 -20,092 -14,254 -19,779 14.91%
NP 51,366 38,239 37,640 71,168 48,768 28,815 46,610 6.67%
-
NP to SH 51,366 38,239 37,640 71,168 48,768 28,815 46,610 6.67%
-
Tax Rate 32.18% 26.02% 32.44% 28.09% 29.18% 33.10% 29.79% -
Total Cost 793,318 720,436 741,824 756,099 701,330 657,786 674,038 11.44%
-
Net Worth 1,379,824 1,376,463 1,330,742 1,288,392 1,211,300 1,203,842 1,172,269 11.44%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 51,781 - - - -
Div Payout % - - - 72.76% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,379,824 1,376,463 1,330,742 1,288,392 1,211,300 1,203,842 1,172,269 11.44%
NOSH 351,100 351,138 351,119 351,060 351,101 350,974 350,978 0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.08% 5.04% 4.83% 8.60% 6.50% 4.20% 6.47% -
ROE 3.72% 2.78% 2.83% 5.52% 4.03% 2.39% 3.98% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 240.58 216.06 221.99 235.65 213.64 195.63 205.33 11.10%
EPS 14.63 10.89 10.72 20.28 13.89 8.21 13.28 6.64%
DPS 0.00 0.00 0.00 14.75 0.00 0.00 0.00 -
NAPS 3.93 3.92 3.79 3.67 3.45 3.43 3.34 11.42%
Adjusted Per Share Value based on latest NOSH - 351,060
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 60.16 54.04 55.52 58.92 53.43 48.90 51.33 11.13%
EPS 3.66 2.72 2.68 5.07 3.47 2.05 3.32 6.69%
DPS 0.00 0.00 0.00 3.69 0.00 0.00 0.00 -
NAPS 0.9828 0.9804 0.9478 0.9177 0.8627 0.8574 0.8349 11.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 11.00 9.11 9.50 7.24 6.90 7.24 5.95 -
P/RPS 4.57 4.22 4.28 3.07 3.23 3.70 2.90 35.30%
P/EPS 75.19 83.65 88.62 35.71 49.68 88.19 44.80 41.09%
EY 1.33 1.20 1.13 2.80 2.01 1.13 2.23 -29.07%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 2.80 2.32 2.51 1.97 2.00 2.11 1.78 35.14%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 24/08/12 24/05/12 24/02/12 24/11/11 25/08/11 26/05/11 -
Price 12.00 10.04 9.65 8.00 6.90 6.95 6.45 -
P/RPS 4.99 4.65 4.35 3.39 3.23 3.55 3.14 36.06%
P/EPS 82.02 92.19 90.02 39.46 49.68 84.65 48.57 41.67%
EY 1.22 1.08 1.11 2.53 2.01 1.18 2.06 -29.41%
DY 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 3.05 2.56 2.55 2.18 2.00 2.03 1.93 35.56%

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