[AEON] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 7.26%
YoY- 8.94%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,454,625 3,406,141 3,345,471 3,255,669 3,210,090 3,115,504 3,043,430 8.80%
PBT 340,696 334,342 318,583 299,478 282,105 275,221 266,605 17.74%
Tax -99,596 -98,993 -92,286 -86,653 -83,692 -79,406 -80,214 15.50%
NP 241,100 235,349 226,297 212,825 198,413 195,815 186,391 18.69%
-
NP to SH 241,100 235,349 226,297 212,825 198,413 195,815 186,391 18.69%
-
Tax Rate 29.23% 29.61% 28.97% 28.93% 29.67% 28.85% 30.09% -
Total Cost 3,213,525 3,170,792 3,119,174 3,042,844 3,011,677 2,919,689 2,857,039 8.14%
-
Net Worth 1,572,736 1,520,193 1,523,530 1,470,796 1,379,824 1,376,463 1,330,742 11.77%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 64,062 64,062 64,062 64,062 51,781 51,781 51,781 15.22%
Div Payout % 26.57% 27.22% 28.31% 30.10% 26.10% 26.44% 27.78% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,572,736 1,520,193 1,523,530 1,470,796 1,379,824 1,376,463 1,330,742 11.77%
NOSH 351,057 351,083 351,043 351,025 351,100 351,138 351,119 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.98% 6.91% 6.76% 6.54% 6.18% 6.29% 6.12% -
ROE 15.33% 15.48% 14.85% 14.47% 14.38% 14.23% 14.01% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 984.06 970.18 953.01 927.47 914.29 887.26 866.78 8.81%
EPS 68.68 67.03 64.46 60.63 56.51 55.77 53.08 18.72%
DPS 18.25 18.25 18.25 18.25 14.75 14.75 14.75 15.23%
NAPS 4.48 4.33 4.34 4.19 3.93 3.92 3.79 11.78%
Adjusted Per Share Value based on latest NOSH - 351,025
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 246.06 242.60 238.28 231.89 228.64 221.90 216.77 8.80%
EPS 17.17 16.76 16.12 15.16 14.13 13.95 13.28 18.66%
DPS 4.56 4.56 4.56 4.56 3.69 3.69 3.69 15.14%
NAPS 1.1202 1.0828 1.0851 1.0476 0.9828 0.9804 0.9478 11.77%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 15.40 14.80 12.62 14.12 11.00 9.11 9.50 -
P/RPS 1.56 1.53 1.32 1.52 1.20 1.03 1.10 26.20%
P/EPS 22.42 22.08 19.58 23.29 19.46 16.34 17.90 16.17%
EY 4.46 4.53 5.11 4.29 5.14 6.12 5.59 -13.96%
DY 1.19 1.23 1.45 1.29 1.34 1.62 1.55 -16.14%
P/NAPS 3.44 3.42 2.91 3.37 2.80 2.32 2.51 23.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 29/08/13 22/05/13 28/02/13 29/11/12 24/08/12 24/05/12 -
Price 15.14 14.00 16.30 12.88 12.00 10.04 9.65 -
P/RPS 1.54 1.44 1.71 1.39 1.31 1.13 1.11 24.36%
P/EPS 22.04 20.88 25.29 21.24 21.23 18.00 18.18 13.68%
EY 4.54 4.79 3.95 4.71 4.71 5.55 5.50 -11.99%
DY 1.21 1.30 1.12 1.42 1.23 1.47 1.53 -14.46%
P/NAPS 3.38 3.23 3.76 3.07 3.05 2.56 2.55 20.64%

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