[AEON] YoY Cumulative 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- -78.4%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 779,464 720,648 730,282 697,305 832,259 699,932 167,376 29.19%
PBT 55,714 66,389 59,395 37,769 39,084 40,514 8,476 36.82%
Tax -18,074 -19,779 -18,230 -11,715 -13,428 -13,602 -2,999 34.86%
NP 37,640 46,610 41,165 26,054 25,656 26,912 5,477 37.84%
-
NP to SH 37,640 46,610 41,165 26,054 25,656 26,912 5,477 37.84%
-
Tax Rate 32.44% 29.79% 30.69% 31.02% 34.36% 33.57% 35.38% -
Total Cost 741,824 674,038 689,117 671,251 806,603 673,020 161,899 28.84%
-
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 2.83% 3.98% 3.98% 2.86% 3.14% 3.67% 0.87% -
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 221.99 205.33 208.09 198.59 474.26 398.71 95.35 15.10%
EPS 10.72 13.28 11.73 7.42 14.62 15.33 3.12 22.81%
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 55.52 51.33 52.01 49.67 59.28 49.85 11.92 29.19%
EPS 2.68 3.32 2.93 1.86 1.83 1.92 0.39 37.84%
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 4.28 2.90 2.41 1.86 1.00 1.04 3.20 4.96%
P/EPS 88.62 44.80 42.80 49.87 32.49 27.07 97.76 -1.62%
EY 1.13 2.23 2.34 2.01 3.08 3.69 1.02 1.71%
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 4.35 3.14 2.40 2.13 1.12 1.18 3.18 5.35%
P/EPS 90.02 48.57 42.54 56.87 36.25 30.79 97.12 -1.25%
EY 1.11 2.06 2.35 1.76 2.76 3.25 1.03 1.25%
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