[AEON] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -22.93%
YoY- -19.24%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 4,428,292 3,782,024 3,477,064 3,117,856 2,882,592 2,921,128 2,789,220 8.00%
PBT 281,028 266,980 299,276 222,856 265,556 237,580 151,076 10.89%
Tax -84,732 -79,480 -94,828 -72,296 -79,116 -72,920 -46,860 10.37%
NP 196,296 187,500 204,448 150,560 186,440 164,660 104,216 11.12%
-
NP to SH 197,588 187,500 204,448 150,560 186,440 164,660 104,216 11.24%
-
Tax Rate 30.15% 29.77% 31.69% 32.44% 29.79% 30.69% 31.02% -
Total Cost 4,231,996 3,594,524 3,272,616 2,967,296 2,696,152 2,756,468 2,685,004 7.87%
-
Net Worth 1,825,199 1,692,415 1,523,530 1,330,742 1,172,269 1,035,266 909,432 12.30%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,825,199 1,692,415 1,523,530 1,330,742 1,172,269 1,035,266 909,432 12.30%
NOSH 1,404,000 351,123 351,043 351,119 350,978 350,937 351,132 25.97%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.43% 4.96% 5.88% 4.83% 6.47% 5.64% 3.74% -
ROE 10.83% 11.08% 13.42% 11.31% 15.90% 15.91% 11.46% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 315.41 1,077.12 990.49 887.98 821.30 832.38 794.35 -14.26%
EPS 14.08 53.40 58.24 42.88 53.12 46.92 29.68 -11.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 4.82 4.34 3.79 3.34 2.95 2.59 -10.84%
Adjusted Per Share Value based on latest NOSH - 351,119
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 315.41 269.37 247.65 222.07 205.31 208.06 198.66 8.00%
EPS 14.08 13.35 14.56 10.72 13.28 11.73 7.42 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.2054 1.0851 0.9478 0.8349 0.7374 0.6477 12.30%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.96 14.38 12.62 9.50 5.95 5.02 3.70 -
P/RPS 0.94 1.34 1.27 1.07 0.72 0.60 0.47 12.24%
P/EPS 21.03 26.93 21.67 22.15 11.20 10.70 12.47 9.09%
EY 4.75 3.71 4.61 4.51 8.93 9.35 8.02 -8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.98 2.91 2.51 1.78 1.70 1.43 8.08%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 15/05/14 22/05/13 24/05/12 26/05/11 18/05/10 26/05/09 -
Price 3.16 15.06 16.30 9.65 6.45 4.99 4.22 -
P/RPS 1.00 1.40 1.65 1.09 0.79 0.60 0.53 11.15%
P/EPS 22.45 28.20 27.99 22.50 12.14 10.64 14.22 7.90%
EY 4.45 3.55 3.57 4.44 8.24 9.40 7.03 -7.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 3.12 3.76 2.55 1.93 1.69 1.63 6.87%

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