[AEON] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 11.8%
YoY- 2.46%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 3,811,966 3,645,090 3,442,372 3,177,097 2,876,462 2,846,368 2,708,570 5.85%
PBT 183,653 268,234 299,148 244,190 237,757 232,994 155,454 2.81%
Tax -58,441 -85,030 -91,788 -74,530 -72,166 -71,320 -51,737 2.05%
NP 125,212 183,204 207,360 169,660 165,590 161,674 103,717 3.18%
-
NP to SH 126,790 183,326 207,360 169,660 165,590 161,674 103,717 3.40%
-
Tax Rate 31.82% 31.70% 30.68% 30.52% 30.35% 30.61% 33.28% -
Total Cost 3,686,754 3,461,886 3,235,012 3,007,437 2,710,872 2,684,693 2,604,853 5.95%
-
Net Worth 1,797,119 1,712,880 1,572,398 1,379,511 1,211,039 1,084,460 926,716 11.66%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,797,119 1,712,880 1,572,398 1,379,511 1,211,039 1,084,460 926,716 11.66%
NOSH 1,404,000 1,404,000 350,981 351,020 351,025 350,958 351,028 25.97%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.28% 5.03% 6.02% 5.34% 5.76% 5.68% 3.83% -
ROE 7.06% 10.70% 13.19% 12.30% 13.67% 14.91% 11.19% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 271.51 259.62 980.78 905.10 819.44 811.03 771.61 -15.97%
EPS 9.03 13.05 59.08 48.33 47.17 46.07 29.55 -17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.22 4.48 3.93 3.45 3.09 2.64 -11.36%
Adjusted Per Share Value based on latest NOSH - 351,100
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 271.51 259.62 245.18 226.29 204.88 202.73 192.92 5.85%
EPS 9.03 13.05 14.77 12.08 11.79 11.52 7.39 3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.22 1.1199 0.9826 0.8626 0.7724 0.6601 11.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.70 3.76 15.40 11.00 6.90 6.01 4.75 -
P/RPS 0.99 1.45 1.57 1.22 0.84 0.74 0.62 8.10%
P/EPS 29.90 28.80 26.07 22.76 14.63 13.05 16.08 10.88%
EY 3.34 3.47 3.84 4.39 6.84 7.67 6.22 -9.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 3.08 3.44 2.80 2.00 1.94 1.80 2.68%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 25/11/13 29/11/12 24/11/11 30/11/10 18/11/09 -
Price 2.75 3.51 15.14 12.00 6.90 6.00 4.99 -
P/RPS 1.01 1.35 1.54 1.33 0.84 0.74 0.65 7.61%
P/EPS 30.45 26.88 25.63 24.83 14.63 13.02 16.89 10.31%
EY 3.28 3.72 3.90 4.03 6.84 7.68 5.92 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.88 3.38 3.05 2.00 1.94 1.89 2.17%

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