[AEON] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 12.79%
YoY- 13.23%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 3,782,024 3,477,064 3,117,856 2,882,592 2,921,128 2,789,220 3,329,036 2.14%
PBT 266,980 299,276 222,856 265,556 237,580 151,076 156,336 9.32%
Tax -79,480 -94,828 -72,296 -79,116 -72,920 -46,860 -53,712 6.74%
NP 187,500 204,448 150,560 186,440 164,660 104,216 102,624 10.56%
-
NP to SH 187,500 204,448 150,560 186,440 164,660 104,216 102,624 10.56%
-
Tax Rate 29.77% 31.69% 32.44% 29.79% 30.69% 31.02% 34.36% -
Total Cost 3,594,524 3,272,616 2,967,296 2,696,152 2,756,468 2,685,004 3,226,412 1.81%
-
Net Worth 1,692,415 1,523,530 1,330,742 1,172,269 1,035,266 909,432 816,008 12.92%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 1,692,415 1,523,530 1,330,742 1,172,269 1,035,266 909,432 816,008 12.92%
NOSH 351,123 351,043 351,119 350,978 350,937 351,132 175,485 12.24%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.96% 5.88% 4.83% 6.47% 5.64% 3.74% 3.08% -
ROE 11.08% 13.42% 11.31% 15.90% 15.91% 11.46% 12.58% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 1,077.12 990.49 887.98 821.30 832.38 794.35 1,897.04 -8.99%
EPS 53.40 58.24 42.88 53.12 46.92 29.68 58.48 -1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.82 4.34 3.79 3.34 2.95 2.59 4.65 0.59%
Adjusted Per Share Value based on latest NOSH - 350,978
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 269.37 247.65 222.07 205.31 208.06 198.66 237.11 2.14%
EPS 13.35 14.56 10.72 13.28 11.73 7.42 7.31 10.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2054 1.0851 0.9478 0.8349 0.7374 0.6477 0.5812 12.92%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 14.38 12.62 9.50 5.95 5.02 3.70 4.75 -
P/RPS 1.34 1.27 1.07 0.72 0.60 0.47 0.25 32.27%
P/EPS 26.93 21.67 22.15 11.20 10.70 12.47 8.12 22.10%
EY 3.71 4.61 4.51 8.93 9.35 8.02 12.31 -18.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.98 2.91 2.51 1.78 1.70 1.43 1.02 19.55%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 15/05/14 22/05/13 24/05/12 26/05/11 18/05/10 26/05/09 27/05/08 -
Price 15.06 16.30 9.65 6.45 4.99 4.22 5.30 -
P/RPS 1.40 1.65 1.09 0.79 0.60 0.53 0.28 30.75%
P/EPS 28.20 27.99 22.50 12.14 10.64 14.22 9.06 20.82%
EY 3.55 3.57 4.44 8.24 9.40 7.03 11.03 -17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 3.76 2.55 1.93 1.69 1.63 1.14 18.26%

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