[AEON] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.67%
YoY- 3.54%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 844,684 750,098 708,829 699,154 922,295 727,655 576,222 6.57%
PBT 75,744 68,860 65,668 46,554 46,929 29,734 57,778 4.61%
Tax -24,378 -20,092 -19,458 -14,220 -15,699 -11,058 -8,854 18.37%
NP 51,366 48,768 46,210 32,334 31,230 18,676 48,924 0.81%
-
NP to SH 51,366 48,768 46,210 32,334 31,230 18,676 48,924 0.81%
-
Tax Rate 32.18% 29.18% 29.63% 30.55% 33.45% 37.19% 15.32% -
Total Cost 793,318 701,330 662,619 666,820 891,065 708,979 527,298 7.03%
-
Net Worth 1,379,824 1,211,300 1,084,198 926,837 838,648 744,231 666,826 12.87%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,379,824 1,211,300 1,084,198 926,837 838,648 744,231 666,826 12.87%
NOSH 351,100 351,101 350,873 351,074 350,898 175,526 175,480 12.24%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.08% 6.50% 6.52% 4.62% 3.39% 2.57% 8.49% -
ROE 3.72% 4.03% 4.26% 3.49% 3.72% 2.51% 7.34% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 240.58 213.64 202.02 199.15 262.84 414.56 328.37 -5.04%
EPS 14.63 13.89 13.17 9.21 8.90 10.64 27.88 -10.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.45 3.09 2.64 2.39 4.24 3.80 0.56%
Adjusted Per Share Value based on latest NOSH - 351,074
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.16 53.43 50.49 49.80 65.69 51.83 41.04 6.57%
EPS 3.66 3.47 3.29 2.30 2.22 1.33 3.48 0.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9828 0.8627 0.7722 0.6601 0.5973 0.5301 0.4749 12.87%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 11.00 6.90 6.01 4.75 4.18 5.25 2.92 -
P/RPS 4.57 3.23 2.97 2.39 1.59 1.27 0.89 31.31%
P/EPS 75.19 49.68 45.63 51.57 46.97 49.34 10.47 38.85%
EY 1.33 2.01 2.19 1.94 2.13 2.03 9.55 -27.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.00 1.94 1.80 1.75 1.24 0.77 23.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 30/11/10 18/11/09 12/11/08 22/11/07 07/11/06 -
Price 12.00 6.90 6.00 4.99 4.00 4.88 3.05 -
P/RPS 4.99 3.23 2.97 2.51 1.52 1.18 0.93 32.27%
P/EPS 82.02 49.68 45.56 54.18 44.94 45.86 10.94 39.85%
EY 1.22 2.01 2.20 1.85 2.23 2.18 9.14 -28.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.00 1.94 1.89 1.67 1.15 0.80 24.96%

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