[AEON] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 11.32%
YoY- 22.84%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 2,894,482 2,851,131 2,841,456 2,780,760 2,747,783 2,961,190 3,184,331 -6.14%
PBT 240,294 252,527 233,413 215,998 194,372 176,697 177,072 22.50%
Tax -74,993 -75,530 -70,292 -67,358 -60,843 -54,072 -55,551 22.08%
NP 165,301 176,997 163,121 148,640 133,529 122,625 121,521 22.69%
-
NP to SH 165,301 176,997 163,121 148,640 133,529 122,625 121,521 22.69%
-
Tax Rate 31.21% 29.91% 30.11% 31.18% 31.30% 30.60% 31.37% -
Total Cost 2,729,181 2,674,134 2,678,335 2,632,120 2,614,254 2,838,565 3,062,810 -7.38%
-
Net Worth 1,126,569 1,084,198 1,035,740 1,035,266 982,838 926,837 894,574 16.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 42,114 31,591 31,591 31,591 31,591 31,600 31,600 21.04%
Div Payout % 25.48% 17.85% 19.37% 21.25% 23.66% 25.77% 26.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,126,569 1,084,198 1,035,740 1,035,266 982,838 926,837 894,574 16.56%
NOSH 350,956 350,873 351,098 350,937 351,013 351,074 350,813 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.71% 6.21% 5.74% 5.35% 4.86% 4.14% 3.82% -
ROE 14.67% 16.33% 15.75% 14.36% 13.59% 13.23% 13.58% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 824.74 812.58 809.30 792.38 782.81 843.46 907.70 -6.17%
EPS 47.10 50.44 46.46 42.36 38.04 34.93 34.64 22.66%
DPS 12.00 9.00 9.00 9.00 9.00 9.00 9.00 21.07%
NAPS 3.21 3.09 2.95 2.95 2.80 2.64 2.55 16.53%
Adjusted Per Share Value based on latest NOSH - 350,937
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 206.16 203.07 202.38 198.06 195.71 210.91 226.80 -6.14%
EPS 11.77 12.61 11.62 10.59 9.51 8.73 8.66 22.62%
DPS 3.00 2.25 2.25 2.25 2.25 2.25 2.25 21.07%
NAPS 0.8024 0.7722 0.7377 0.7374 0.70 0.6601 0.6372 16.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.09 6.01 4.90 5.02 4.96 4.75 4.28 -
P/RPS 0.74 0.74 0.61 0.63 0.63 0.56 0.47 35.22%
P/EPS 12.93 11.91 10.55 11.85 13.04 13.60 12.36 3.04%
EY 7.73 8.39 9.48 8.44 7.67 7.35 8.09 -2.98%
DY 1.97 1.50 1.84 1.79 1.81 1.89 2.10 -4.15%
P/NAPS 1.90 1.94 1.66 1.70 1.77 1.80 1.68 8.52%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 18/05/10 23/02/10 18/11/09 13/08/09 -
Price 6.00 6.00 5.06 4.99 4.98 4.99 4.78 -
P/RPS 0.73 0.74 0.63 0.63 0.64 0.59 0.53 23.72%
P/EPS 12.74 11.89 10.89 11.78 13.09 14.29 13.80 -5.17%
EY 7.85 8.41 9.18 8.49 7.64 7.00 7.25 5.42%
DY 2.00 1.50 1.78 1.80 1.81 1.80 1.88 4.19%
P/NAPS 1.87 1.94 1.72 1.69 1.78 1.89 1.87 0.00%

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