[AEON] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.36%
YoY- 22.22%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 4,021,041 3,811,966 3,645,090 3,442,372 3,177,097 2,876,462 2,846,368 5.92%
PBT 119,620 183,653 268,234 299,148 244,190 237,757 232,994 -10.50%
Tax -52,518 -58,441 -85,030 -91,788 -74,530 -72,166 -71,320 -4.96%
NP 67,101 125,212 183,204 207,360 169,660 165,590 161,674 -13.62%
-
NP to SH 70,936 126,790 183,326 207,360 169,660 165,590 161,674 -12.81%
-
Tax Rate 43.90% 31.82% 31.70% 30.68% 30.52% 30.35% 30.61% -
Total Cost 3,953,940 3,686,754 3,461,886 3,235,012 3,007,437 2,710,872 2,684,693 6.65%
-
Net Worth 1,839,239 1,797,119 1,712,880 1,572,398 1,379,511 1,211,039 1,084,460 9.19%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,839,239 1,797,119 1,712,880 1,572,398 1,379,511 1,211,039 1,084,460 9.19%
NOSH 1,404,000 1,404,000 1,404,000 350,981 351,020 351,025 350,958 25.96%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.67% 3.28% 5.03% 6.02% 5.34% 5.76% 5.68% -
ROE 3.86% 7.06% 10.70% 13.19% 12.30% 13.67% 14.91% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 286.40 271.51 259.62 980.78 905.10 819.44 811.03 -15.91%
EPS 5.05 9.03 13.05 59.08 48.33 47.17 46.07 -30.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.22 4.48 3.93 3.45 3.09 -13.31%
Adjusted Per Share Value based on latest NOSH - 351,057
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 286.40 271.51 259.62 245.18 226.29 204.88 202.73 5.92%
EPS 5.05 9.03 13.05 14.77 12.08 11.79 11.52 -12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.22 1.1199 0.9826 0.8626 0.7724 9.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.89 2.70 3.76 15.40 11.00 6.90 6.01 -
P/RPS 1.01 0.99 1.45 1.57 1.22 0.84 0.74 5.31%
P/EPS 57.20 29.90 28.80 26.07 22.76 14.63 13.05 27.89%
EY 1.75 3.34 3.47 3.84 4.39 6.84 7.67 -21.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.11 3.08 3.44 2.80 2.00 1.94 2.19%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 20/11/14 25/11/13 29/11/12 24/11/11 30/11/10 -
Price 2.74 2.75 3.51 15.14 12.00 6.90 6.00 -
P/RPS 0.96 1.01 1.35 1.54 1.33 0.84 0.74 4.42%
P/EPS 54.23 30.45 26.88 25.63 24.83 14.63 13.02 26.81%
EY 1.84 3.28 3.72 3.90 4.03 6.84 7.68 -21.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.15 2.88 3.38 3.05 2.00 1.94 1.24%

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