[AEON] YoY Annualized Quarter 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- -8.85%
YoY- 65.1%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 3,377,222 3,076,278 2,814,498 2,851,894 2,664,548 3,161,984 2,652,644 4.10%
PBT 284,526 214,798 218,916 218,156 140,074 138,628 124,118 14.81%
Tax -87,720 -63,040 -68,066 -68,064 -49,166 -49,554 -44,490 11.96%
NP 196,806 151,758 150,850 150,092 90,908 89,074 79,628 16.26%
-
NP to SH 196,806 151,758 150,850 150,092 90,908 89,074 79,628 16.26%
-
Tax Rate 30.83% 29.35% 31.09% 31.20% 35.10% 35.75% 35.84% -
Total Cost 3,180,416 2,924,520 2,663,648 2,701,802 2,573,640 3,072,910 2,573,016 3.59%
-
Net Worth 1,519,561 1,375,789 1,203,851 1,035,480 895,040 807,211 724,688 13.12%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,519,561 1,375,789 1,203,851 1,035,480 895,040 807,211 724,688 13.12%
NOSH 350,937 350,966 350,977 351,010 350,996 350,961 175,469 12.23%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.83% 4.93% 5.36% 5.26% 3.41% 2.82% 3.00% -
ROE 12.95% 11.03% 12.53% 14.49% 10.16% 11.03% 10.99% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 962.34 876.52 801.90 812.48 759.14 900.95 1,511.74 -7.24%
EPS 56.08 43.24 42.98 42.76 25.90 25.38 45.38 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.33 3.92 3.43 2.95 2.55 2.30 4.13 0.79%
Adjusted Per Share Value based on latest NOSH - 351,098
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 240.54 219.11 200.46 203.13 189.78 225.21 188.93 4.10%
EPS 14.02 10.81 10.74 10.69 6.47 6.34 5.67 16.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0823 0.9799 0.8574 0.7375 0.6375 0.5749 0.5162 13.11%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 14.80 9.11 7.24 4.90 4.28 4.14 4.78 -
P/RPS 1.54 1.04 0.90 0.60 0.56 0.46 0.32 29.90%
P/EPS 26.39 21.07 16.85 11.46 16.53 16.31 10.53 16.53%
EY 3.79 4.75 5.94 8.73 6.05 6.13 9.49 -14.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 2.32 2.11 1.66 1.68 1.80 1.16 19.72%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 24/08/12 25/08/11 26/08/10 13/08/09 15/08/08 14/08/07 -
Price 14.00 10.04 6.95 5.06 4.78 3.82 4.75 -
P/RPS 1.45 1.15 0.87 0.62 0.63 0.42 0.31 29.29%
P/EPS 24.96 23.22 16.17 11.83 18.46 15.05 10.47 15.56%
EY 4.01 4.31 6.18 8.45 5.42 6.64 9.55 -13.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 2.56 2.03 1.72 1.87 1.66 1.15 18.76%

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