[AEON] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.72%
YoY- 55.88%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,442,372 3,177,097 2,876,462 2,846,368 2,708,570 3,337,716 2,738,636 3.88%
PBT 299,148 244,190 237,757 232,994 155,454 154,990 122,390 16.04%
Tax -91,788 -74,530 -72,166 -71,320 -51,737 -53,968 -44,404 12.85%
NP 207,360 169,660 165,590 161,674 103,717 101,022 77,986 17.68%
-
NP to SH 207,360 169,660 165,590 161,674 103,717 101,022 77,986 17.68%
-
Tax Rate 30.68% 30.52% 30.35% 30.61% 33.28% 34.82% 36.28% -
Total Cost 3,235,012 3,007,437 2,710,872 2,684,693 2,604,853 3,236,693 2,660,649 3.30%
-
Net Worth 1,572,398 1,379,511 1,211,039 1,084,460 926,716 838,736 744,067 13.26%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,572,398 1,379,511 1,211,039 1,084,460 926,716 838,736 744,067 13.26%
NOSH 350,981 351,020 351,025 350,958 351,028 350,935 175,487 12.23%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.02% 5.34% 5.76% 5.68% 3.83% 3.03% 2.85% -
ROE 13.19% 12.30% 13.67% 14.91% 11.19% 12.04% 10.48% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 980.78 905.10 819.44 811.03 771.61 951.09 1,560.59 -7.44%
EPS 59.08 48.33 47.17 46.07 29.55 28.79 44.44 4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.48 3.93 3.45 3.09 2.64 2.39 4.24 0.92%
Adjusted Per Share Value based on latest NOSH - 350,873
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 245.18 226.29 204.88 202.73 192.92 237.73 195.06 3.88%
EPS 14.77 12.08 11.79 11.52 7.39 7.20 5.55 17.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1199 0.9826 0.8626 0.7724 0.6601 0.5974 0.53 13.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 15.40 11.00 6.90 6.01 4.75 4.18 5.25 -
P/RPS 1.57 1.22 0.84 0.74 0.62 0.44 0.34 29.01%
P/EPS 26.07 22.76 14.63 13.05 16.08 14.52 11.81 14.09%
EY 3.84 4.39 6.84 7.67 6.22 6.89 8.46 -12.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 2.80 2.00 1.94 1.80 1.75 1.24 18.51%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 29/11/12 24/11/11 30/11/10 18/11/09 12/11/08 22/11/07 -
Price 15.14 12.00 6.90 6.00 4.99 4.00 4.88 -
P/RPS 1.54 1.33 0.84 0.74 0.65 0.42 0.31 30.59%
P/EPS 25.63 24.83 14.63 13.02 16.89 13.90 10.98 15.16%
EY 3.90 4.03 6.84 7.68 5.92 7.20 9.11 -13.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.05 2.00 1.94 1.89 1.67 1.15 19.66%

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