[AEON] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -41.89%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 716,355 699,154 634,969 697,305 929,762 922,295 748,733 -2.89%
PBT 77,781 46,554 32,268 37,769 60,106 46,929 30,230 87.44%
Tax -22,040 -14,220 -12,868 -11,715 -15,269 -15,699 -11,349 55.46%
NP 55,741 32,334 19,400 26,054 44,837 31,230 18,881 105.38%
-
NP to SH 55,741 32,334 19,400 26,054 44,837 31,230 18,881 105.38%
-
Tax Rate 28.34% 30.55% 39.88% 31.02% 25.40% 33.45% 37.54% -
Total Cost 660,614 666,820 615,569 671,251 884,925 891,065 729,852 -6.41%
-
Net Worth 982,838 926,837 894,574 909,432 881,291 838,648 807,180 13.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 31,591 - - - 31,600 - - -
Div Payout % 56.68% - - - 70.48% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 982,838 926,837 894,574 909,432 881,291 838,648 807,180 13.98%
NOSH 351,013 351,074 350,813 351,132 351,111 350,898 350,947 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.78% 4.62% 3.06% 3.74% 4.82% 3.39% 2.52% -
ROE 5.67% 3.49% 2.17% 2.86% 5.09% 3.72% 2.34% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 204.08 199.15 181.00 198.59 264.81 262.84 213.35 -2.91%
EPS 15.88 9.21 5.53 7.42 12.77 8.90 5.38 105.36%
DPS 9.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 2.80 2.64 2.55 2.59 2.51 2.39 2.30 13.97%
Adjusted Per Share Value based on latest NOSH - 351,132
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 51.02 49.80 45.23 49.67 66.22 65.69 53.33 -2.90%
EPS 3.97 2.30 1.38 1.86 3.19 2.22 1.34 105.87%
DPS 2.25 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.70 0.6601 0.6372 0.6477 0.6277 0.5973 0.5749 13.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 4.96 4.75 4.28 3.70 4.20 4.18 4.14 -
P/RPS 2.43 2.39 2.36 1.86 1.59 1.59 1.94 16.15%
P/EPS 31.23 51.57 77.40 49.87 32.89 46.97 76.95 -45.09%
EY 3.20 1.94 1.29 2.01 3.04 2.13 1.30 82.00%
DY 1.81 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 1.77 1.80 1.68 1.43 1.67 1.75 1.80 -1.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 13/08/09 26/05/09 20/02/09 12/11/08 15/08/08 -
Price 4.98 4.99 4.78 4.22 3.66 4.00 3.82 -
P/RPS 2.44 2.51 2.64 2.13 1.38 1.52 1.79 22.87%
P/EPS 31.36 54.18 86.44 56.87 28.66 44.94 71.00 -41.91%
EY 3.19 1.85 1.16 1.76 3.49 2.23 1.41 72.08%
DY 1.81 0.00 0.00 0.00 2.46 0.00 0.00 -
P/NAPS 1.78 1.89 1.87 1.63 1.46 1.67 1.66 4.74%

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