[AEON] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.82%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 827,267 750,098 686,601 720,648 759,706 708,829 695,665 12.20%
PBT 98,962 68,860 43,069 66,389 65,548 65,668 49,683 58.11%
Tax -27,794 -20,092 -14,254 -19,779 -21,503 -19,458 -15,802 45.56%
NP 71,168 48,768 28,815 46,610 44,045 46,210 33,881 63.79%
-
NP to SH 71,168 48,768 28,815 46,610 44,045 46,210 33,881 63.79%
-
Tax Rate 28.09% 29.18% 33.10% 29.79% 32.80% 29.63% 31.81% -
Total Cost 756,099 701,330 657,786 674,038 715,661 662,619 661,784 9.26%
-
Net Worth 1,288,392 1,211,300 1,203,842 1,172,269 1,126,569 1,084,198 1,035,740 15.61%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 51,781 - - - 42,114 - - -
Div Payout % 72.76% - - - 95.62% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,288,392 1,211,300 1,203,842 1,172,269 1,126,569 1,084,198 1,035,740 15.61%
NOSH 351,060 351,101 350,974 350,978 350,956 350,873 351,098 -0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.60% 6.50% 4.20% 6.47% 5.80% 6.52% 4.87% -
ROE 5.52% 4.03% 2.39% 3.98% 3.91% 4.26% 3.27% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 235.65 213.64 195.63 205.33 216.47 202.02 198.14 12.21%
EPS 20.28 13.89 8.21 13.28 12.55 13.17 9.65 63.84%
DPS 14.75 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 3.67 3.45 3.43 3.34 3.21 3.09 2.95 15.62%
Adjusted Per Share Value based on latest NOSH - 350,978
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.92 53.43 48.90 51.33 54.11 50.49 49.55 12.20%
EPS 5.07 3.47 2.05 3.32 3.14 3.29 2.41 63.96%
DPS 3.69 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.9177 0.8627 0.8574 0.8349 0.8024 0.7722 0.7377 15.62%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.24 6.90 7.24 5.95 6.09 6.01 4.90 -
P/RPS 3.07 3.23 3.70 2.90 2.81 2.97 2.47 15.55%
P/EPS 35.71 49.68 88.19 44.80 48.53 45.63 50.78 -20.86%
EY 2.80 2.01 1.13 2.23 2.06 2.19 1.97 26.33%
DY 2.04 0.00 0.00 0.00 1.97 0.00 0.00 -
P/NAPS 1.97 2.00 2.11 1.78 1.90 1.94 1.66 12.05%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 24/11/11 25/08/11 26/05/11 25/02/11 30/11/10 26/08/10 -
Price 8.00 6.90 6.95 6.45 6.00 6.00 5.06 -
P/RPS 3.39 3.23 3.55 3.14 2.77 2.97 2.55 20.84%
P/EPS 39.46 49.68 84.65 48.57 47.81 45.56 52.44 -17.22%
EY 2.53 2.01 1.18 2.06 2.09 2.20 1.91 20.55%
DY 1.84 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 2.18 2.00 2.03 1.93 1.87 1.94 1.72 17.06%

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