[AEON] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.43%
YoY- -11.87%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,780,760 2,747,783 2,961,190 3,184,331 3,298,095 3,433,049 3,335,530 -11.43%
PBT 215,998 194,372 176,697 177,072 175,034 176,349 183,430 11.52%
Tax -67,358 -60,843 -54,072 -55,551 -54,032 -54,745 -60,003 8.02%
NP 148,640 133,529 122,625 121,521 121,002 121,604 123,427 13.20%
-
NP to SH 148,640 133,529 122,625 121,521 121,002 120,604 122,427 13.82%
-
Tax Rate 31.18% 31.30% 30.60% 31.37% 30.87% 31.04% 32.71% -
Total Cost 2,632,120 2,614,254 2,838,565 3,062,810 3,177,093 3,311,445 3,212,103 -12.44%
-
Net Worth 1,035,266 982,838 926,837 894,574 909,432 881,291 838,648 15.08%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 31,591 31,591 31,600 31,600 31,600 31,600 29,831 3.89%
Div Payout % 21.25% 23.66% 25.77% 26.00% 26.12% 26.20% 24.37% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,035,266 982,838 926,837 894,574 909,432 881,291 838,648 15.08%
NOSH 350,937 351,013 351,074 350,813 351,132 351,111 350,898 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.35% 4.86% 4.14% 3.82% 3.67% 3.54% 3.70% -
ROE 14.36% 13.59% 13.23% 13.58% 13.31% 13.68% 14.60% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 792.38 782.81 843.46 907.70 939.27 977.76 950.57 -11.43%
EPS 42.36 38.04 34.93 34.64 34.46 34.35 34.89 13.82%
DPS 9.00 9.00 9.00 9.00 9.00 9.00 8.50 3.88%
NAPS 2.95 2.80 2.64 2.55 2.59 2.51 2.39 15.08%
Adjusted Per Share Value based on latest NOSH - 350,813
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 198.06 195.71 210.91 226.80 234.91 244.52 237.57 -11.42%
EPS 10.59 9.51 8.73 8.66 8.62 8.59 8.72 13.84%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 2.12 4.05%
NAPS 0.7374 0.70 0.6601 0.6372 0.6477 0.6277 0.5973 15.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.02 4.96 4.75 4.28 3.70 4.20 4.18 -
P/RPS 0.63 0.63 0.56 0.47 0.39 0.43 0.44 27.06%
P/EPS 11.85 13.04 13.60 12.36 10.74 12.23 11.98 -0.72%
EY 8.44 7.67 7.35 8.09 9.31 8.18 8.35 0.71%
DY 1.79 1.81 1.89 2.10 2.43 2.14 2.03 -8.05%
P/NAPS 1.70 1.77 1.80 1.68 1.43 1.67 1.75 -1.91%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 23/02/10 18/11/09 13/08/09 26/05/09 20/02/09 12/11/08 -
Price 4.99 4.98 4.99 4.78 4.22 3.66 4.00 -
P/RPS 0.63 0.64 0.59 0.53 0.45 0.37 0.42 31.06%
P/EPS 11.78 13.09 14.29 13.80 12.25 10.66 11.46 1.85%
EY 8.49 7.64 7.00 7.25 8.17 9.39 8.72 -1.76%
DY 1.80 1.81 1.80 1.88 2.13 2.46 2.13 -10.62%
P/NAPS 1.69 1.78 1.89 1.87 1.63 1.46 1.67 0.79%

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