[AEON] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -38.18%
YoY- -14.95%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 857,719 819,345 758,675 686,601 695,665 634,969 748,733 2.28%
PBT 72,150 67,444 51,685 43,069 49,683 32,268 30,230 15.59%
Tax -25,212 -20,153 -13,446 -14,254 -15,802 -12,868 -11,349 14.22%
NP 46,938 47,291 38,239 28,815 33,881 19,400 18,881 16.38%
-
NP to SH 46,956 47,291 38,239 28,815 33,881 19,400 18,881 16.38%
-
Tax Rate 34.94% 29.88% 26.02% 33.10% 31.81% 39.88% 37.54% -
Total Cost 810,781 772,054 720,436 657,786 661,784 615,569 729,852 1.76%
-
Net Worth 1,670,760 1,520,193 1,376,463 1,203,842 1,035,740 894,574 807,180 12.88%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,670,760 1,520,193 1,376,463 1,203,842 1,035,740 894,574 807,180 12.88%
NOSH 1,404,000 351,083 351,138 350,974 351,098 350,813 350,947 25.98%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.47% 5.77% 5.04% 4.20% 4.87% 3.06% 2.52% -
ROE 2.81% 3.11% 2.78% 2.39% 3.27% 2.17% 2.34% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 61.09 233.38 216.06 195.63 198.14 181.00 213.35 -18.80%
EPS 3.34 13.47 10.89 8.21 9.65 5.53 5.38 -7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 4.33 3.92 3.43 2.95 2.55 2.30 -10.39%
Adjusted Per Share Value based on latest NOSH - 350,974
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 61.09 58.36 54.04 48.90 49.55 45.23 53.33 2.28%
EPS 3.34 3.37 2.72 2.05 2.41 1.38 1.34 16.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.0828 0.9804 0.8574 0.7377 0.6372 0.5749 12.88%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.98 14.80 9.11 7.24 4.90 4.28 4.14 -
P/RPS 6.51 6.34 4.22 3.70 2.47 2.36 1.94 22.34%
P/EPS 119.00 109.87 83.65 88.19 50.78 77.40 76.95 7.53%
EY 0.84 0.91 1.20 1.13 1.97 1.29 1.30 -7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.34 3.42 2.32 2.11 1.66 1.68 1.80 10.84%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 24/08/12 25/08/11 26/08/10 13/08/09 15/08/08 -
Price 3.93 14.00 10.04 6.95 5.06 4.78 3.82 -
P/RPS 6.43 6.00 4.65 3.55 2.55 2.64 1.79 23.74%
P/EPS 117.51 103.93 92.19 84.65 52.44 86.44 71.00 8.75%
EY 0.85 0.96 1.08 1.18 1.91 1.16 1.41 -8.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.23 2.56 2.03 1.72 1.87 1.66 12.12%

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