[AEON] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 9.74%
YoY- 34.23%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,884,848 2,894,482 2,851,131 2,841,456 2,780,760 2,747,783 2,961,190 -1.72%
PBT 247,288 240,294 252,527 233,413 215,998 194,372 176,697 25.14%
Tax -76,542 -74,993 -75,530 -70,292 -67,358 -60,843 -54,072 26.09%
NP 170,746 165,301 176,997 163,121 148,640 133,529 122,625 24.71%
-
NP to SH 170,746 165,301 176,997 163,121 148,640 133,529 122,625 24.71%
-
Tax Rate 30.95% 31.21% 29.91% 30.11% 31.18% 31.30% 30.60% -
Total Cost 2,714,102 2,729,181 2,674,134 2,678,335 2,632,120 2,614,254 2,838,565 -2.94%
-
Net Worth 1,172,269 1,126,569 1,084,198 1,035,740 1,035,266 982,838 926,837 16.97%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 42,114 42,114 31,591 31,591 31,591 31,591 31,600 21.12%
Div Payout % 24.67% 25.48% 17.85% 19.37% 21.25% 23.66% 25.77% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,172,269 1,126,569 1,084,198 1,035,740 1,035,266 982,838 926,837 16.97%
NOSH 350,978 350,956 350,873 351,098 350,937 351,013 351,074 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.92% 5.71% 6.21% 5.74% 5.35% 4.86% 4.14% -
ROE 14.57% 14.67% 16.33% 15.75% 14.36% 13.59% 13.23% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 821.94 824.74 812.58 809.30 792.38 782.81 843.46 -1.70%
EPS 48.65 47.10 50.44 46.46 42.36 38.04 34.93 24.74%
DPS 12.00 12.00 9.00 9.00 9.00 9.00 9.00 21.16%
NAPS 3.34 3.21 3.09 2.95 2.95 2.80 2.64 16.99%
Adjusted Per Share Value based on latest NOSH - 351,098
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 205.47 206.16 203.07 202.38 198.06 195.71 210.91 -1.72%
EPS 12.16 11.77 12.61 11.62 10.59 9.51 8.73 24.74%
DPS 3.00 3.00 2.25 2.25 2.25 2.25 2.25 21.16%
NAPS 0.8349 0.8024 0.7722 0.7377 0.7374 0.70 0.6601 16.97%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 5.95 6.09 6.01 4.90 5.02 4.96 4.75 -
P/RPS 0.72 0.74 0.74 0.61 0.63 0.63 0.56 18.25%
P/EPS 12.23 12.93 11.91 10.55 11.85 13.04 13.60 -6.83%
EY 8.18 7.73 8.39 9.48 8.44 7.67 7.35 7.40%
DY 2.02 1.97 1.50 1.84 1.79 1.81 1.89 4.53%
P/NAPS 1.78 1.90 1.94 1.66 1.70 1.77 1.80 -0.74%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 30/11/10 26/08/10 18/05/10 23/02/10 18/11/09 -
Price 6.45 6.00 6.00 5.06 4.99 4.98 4.99 -
P/RPS 0.78 0.73 0.74 0.63 0.63 0.64 0.59 20.47%
P/EPS 13.26 12.74 11.89 10.89 11.78 13.09 14.29 -4.86%
EY 7.54 7.85 8.41 9.18 8.49 7.64 7.00 5.08%
DY 1.86 2.00 1.50 1.78 1.80 1.81 1.80 2.21%
P/NAPS 1.93 1.87 1.94 1.72 1.69 1.78 1.89 1.40%

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