[AEON] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -3.74%
YoY- 29.68%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 4,100,892 3,836,352 3,606,450 3,377,222 3,076,278 2,814,498 2,851,894 6.23%
PBT 154,178 185,116 277,790 284,526 214,798 218,916 218,156 -5.61%
Tax -62,166 -56,446 -90,164 -87,720 -63,040 -68,066 -68,064 -1.49%
NP 92,012 128,670 187,626 196,806 151,758 150,850 150,092 -7.82%
-
NP to SH 95,564 130,118 187,662 196,806 151,758 150,850 150,092 -7.24%
-
Tax Rate 40.32% 30.49% 32.46% 30.83% 29.35% 31.09% 31.20% -
Total Cost 4,008,880 3,707,682 3,418,824 3,180,416 2,924,520 2,663,648 2,701,802 6.79%
-
Net Worth 1,881,360 1,839,239 1,670,760 1,519,561 1,375,789 1,203,851 1,035,480 10.45%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,881,360 1,839,239 1,670,760 1,519,561 1,375,789 1,203,851 1,035,480 10.45%
NOSH 1,404,000 1,404,000 1,404,000 350,937 350,966 350,977 351,010 25.96%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.24% 3.35% 5.20% 5.83% 4.93% 5.36% 5.26% -
ROE 5.08% 7.07% 11.23% 12.95% 11.03% 12.53% 14.49% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 292.09 273.24 256.87 962.34 876.52 801.90 812.48 -15.66%
EPS 6.80 9.26 13.36 56.08 43.24 42.98 42.76 -26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.19 4.33 3.92 3.43 2.95 -12.31%
Adjusted Per Share Value based on latest NOSH - 351,083
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 292.09 273.24 256.87 240.54 219.11 200.46 203.13 6.23%
EPS 6.80 9.26 13.36 14.02 10.81 10.74 10.69 -7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.19 1.0823 0.9799 0.8574 0.7375 10.45%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.61 3.10 3.98 14.80 9.11 7.24 4.90 -
P/RPS 0.89 1.13 1.55 1.54 1.04 0.90 0.60 6.78%
P/EPS 38.35 33.45 29.78 26.39 21.07 16.85 11.46 22.27%
EY 2.61 2.99 3.36 3.79 4.75 5.94 8.73 -18.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.37 3.34 3.42 2.32 2.11 1.66 2.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 28/08/14 29/08/13 24/08/12 25/08/11 26/08/10 -
Price 2.83 2.79 3.93 14.00 10.04 6.95 5.06 -
P/RPS 0.97 1.02 1.53 1.45 1.15 0.87 0.62 7.73%
P/EPS 41.58 30.10 29.40 24.96 23.22 16.17 11.83 23.28%
EY 2.41 3.32 3.40 4.01 4.31 6.18 8.45 -18.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.13 3.30 3.23 2.56 2.03 1.72 3.46%

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