[AEON] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -13.59%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,117,856 2,882,592 2,921,128 2,789,220 3,329,036 2,799,728 2,036,408 7.35%
PBT 222,856 265,556 237,580 151,076 156,336 162,056 103,124 13.69%
Tax -72,296 -79,116 -72,920 -46,860 -53,712 -54,408 -36,487 12.06%
NP 150,560 186,440 164,660 104,216 102,624 107,648 66,636 14.53%
-
NP to SH 150,560 186,440 164,660 104,216 102,624 107,648 66,636 14.53%
-
Tax Rate 32.44% 29.79% 30.69% 31.02% 34.36% 33.57% 35.38% -
Total Cost 2,967,296 2,696,152 2,756,468 2,685,004 3,226,412 2,692,080 1,969,771 7.06%
-
Net Worth 1,330,742 1,172,269 1,035,266 909,432 816,008 733,804 626,695 13.35%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,330,742 1,172,269 1,035,266 909,432 816,008 733,804 626,695 13.35%
NOSH 351,119 350,978 350,937 351,132 175,485 175,551 175,544 12.23%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.83% 6.47% 5.64% 3.74% 3.08% 3.84% 3.27% -
ROE 11.31% 15.90% 15.91% 11.46% 12.58% 14.67% 10.63% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 887.98 821.30 832.38 794.35 1,897.04 1,594.82 1,160.05 -4.35%
EPS 42.88 53.12 46.92 29.68 58.48 61.32 37.96 2.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.79 3.34 2.95 2.59 4.65 4.18 3.57 1.00%
Adjusted Per Share Value based on latest NOSH - 351,132
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 222.07 205.31 208.06 198.66 237.11 199.41 145.04 7.35%
EPS 10.72 13.28 11.73 7.42 7.31 7.67 4.75 14.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9478 0.8349 0.7374 0.6477 0.5812 0.5227 0.4464 13.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.50 5.95 5.02 3.70 4.75 4.15 3.05 -
P/RPS 1.07 0.72 0.60 0.47 0.25 0.26 0.26 26.56%
P/EPS 22.15 11.20 10.70 12.47 8.12 6.77 8.03 18.40%
EY 4.51 8.93 9.35 8.02 12.31 14.78 12.45 -15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 1.78 1.70 1.43 1.02 0.99 0.85 19.75%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 26/05/11 18/05/10 26/05/09 27/05/08 25/05/07 24/04/06 -
Price 9.65 6.45 4.99 4.22 5.30 4.72 3.03 -
P/RPS 1.09 0.79 0.60 0.53 0.28 0.30 0.26 26.95%
P/EPS 22.50 12.14 10.64 14.22 9.06 7.70 7.98 18.83%
EY 4.44 8.24 9.40 7.03 11.03 12.99 12.53 -15.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 1.93 1.69 1.63 1.14 1.13 0.85 20.07%

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