[AEON] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 36.32%
YoY- 23.79%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 3,514,418 3,255,669 2,984,614 2,894,482 2,747,782 3,433,049 2,886,220 3.33%
PBT 331,828 299,478 277,272 240,294 194,372 176,349 158,980 13.03%
Tax -100,866 -86,653 -81,919 -74,993 -60,843 -55,745 -53,830 11.02%
NP 230,962 212,825 195,353 165,301 133,529 120,604 105,150 13.99%
-
NP to SH 230,962 212,825 195,353 165,301 133,529 120,604 105,150 13.99%
-
Tax Rate 30.40% 28.93% 29.54% 31.21% 31.30% 31.61% 33.86% -
Total Cost 3,283,456 3,042,844 2,789,261 2,729,181 2,614,253 3,312,445 2,781,070 2.80%
-
Net Worth 1,642,708 1,470,784 1,288,080 1,126,812 982,863 881,012 791,564 12.92%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 77,221 64,061 51,768 42,123 31,592 31,590 29,837 17.15%
Div Payout % 33.43% 30.10% 26.50% 25.48% 23.66% 26.19% 28.38% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,642,708 1,470,784 1,288,080 1,126,812 982,863 881,012 791,564 12.92%
NOSH 351,006 351,022 350,975 351,032 351,022 351,001 175,513 12.23%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.57% 6.54% 6.55% 5.71% 4.86% 3.51% 3.64% -
ROE 14.06% 14.47% 15.17% 14.67% 13.59% 13.69% 13.28% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 1,001.24 927.48 850.38 824.56 782.79 978.07 1,644.45 -7.92%
EPS 65.80 60.63 55.66 47.09 38.04 34.36 59.91 1.57%
DPS 22.00 18.25 14.75 12.00 9.00 9.00 17.00 4.38%
NAPS 4.68 4.19 3.67 3.21 2.80 2.51 4.51 0.61%
Adjusted Per Share Value based on latest NOSH - 350,956
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 250.31 231.89 212.58 206.16 195.71 244.52 205.57 3.33%
EPS 16.45 15.16 13.91 11.77 9.51 8.59 7.49 13.99%
DPS 5.50 4.56 3.69 3.00 2.25 2.25 2.13 17.11%
NAPS 1.17 1.0476 0.9174 0.8026 0.70 0.6275 0.5638 12.92%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 14.00 14.12 7.24 6.09 4.96 4.20 5.30 -
P/RPS 1.40 1.52 0.85 0.74 0.63 0.43 0.32 27.85%
P/EPS 21.28 23.29 13.01 12.93 13.04 12.22 8.85 15.73%
EY 4.70 4.29 7.69 7.73 7.67 8.18 11.30 -13.59%
DY 1.57 1.29 2.04 1.97 1.81 2.14 3.21 -11.22%
P/NAPS 2.99 3.37 1.97 1.90 1.77 1.67 1.18 16.74%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 24/02/12 25/02/11 23/02/10 20/02/09 22/02/08 -
Price 13.48 12.88 8.00 6.00 4.98 3.66 4.80 -
P/RPS 1.35 1.39 0.94 0.73 0.64 0.37 0.29 29.18%
P/EPS 20.49 21.24 14.37 12.74 13.09 10.65 8.01 16.92%
EY 4.88 4.71 6.96 7.85 7.64 9.39 12.48 -14.47%
DY 1.63 1.42 1.84 2.00 1.81 2.46 3.54 -12.11%
P/NAPS 2.88 3.07 2.18 1.87 1.78 1.46 1.06 18.10%

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