[AEON] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.78%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 965,335 940,799 930,593 893,168 844,684 750,098 708,829 5.27%
PBT 12,626 45,182 62,281 82,098 75,744 68,860 65,668 -24.00%
Tax -8,306 -15,608 -18,691 -24,981 -24,378 -20,092 -19,458 -13.21%
NP 4,320 29,574 43,590 57,117 51,366 48,768 46,210 -32.60%
-
NP to SH 5,420 30,034 43,664 57,117 51,366 48,768 46,210 -30.01%
-
Tax Rate 65.78% 34.54% 30.01% 30.43% 32.18% 29.18% 29.63% -
Total Cost 961,015 911,225 887,003 836,051 793,318 701,330 662,619 6.38%
-
Net Worth 1,839,239 1,797,119 1,712,880 1,572,736 1,379,824 1,211,300 1,084,198 9.19%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,839,239 1,797,119 1,712,880 1,572,736 1,379,824 1,211,300 1,084,198 9.19%
NOSH 1,404,000 1,404,000 1,404,000 351,057 351,100 351,101 350,873 25.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.45% 3.14% 4.68% 6.39% 6.08% 6.50% 6.52% -
ROE 0.29% 1.67% 2.55% 3.63% 3.72% 4.03% 4.26% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 68.76 67.01 66.28 254.42 240.58 213.64 202.02 -16.42%
EPS 0.39 2.14 3.11 16.27 14.63 13.89 13.17 -44.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.22 4.48 3.93 3.45 3.09 -13.31%
Adjusted Per Share Value based on latest NOSH - 351,057
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 68.76 67.01 66.28 63.62 60.16 53.43 50.49 5.27%
EPS 0.39 2.14 3.11 4.07 3.66 3.47 3.29 -29.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.22 1.1202 0.9828 0.8627 0.7722 9.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.89 2.70 3.76 15.40 11.00 6.90 6.01 -
P/RPS 4.20 4.03 5.67 6.05 4.57 3.23 2.97 5.93%
P/EPS 748.63 126.22 120.90 94.65 75.19 49.68 45.63 59.33%
EY 0.13 0.79 0.83 1.06 1.33 2.01 2.19 -37.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.11 3.08 3.44 2.80 2.00 1.94 2.19%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 20/11/14 25/11/13 29/11/12 24/11/11 30/11/10 -
Price 2.74 2.75 3.51 15.14 12.00 6.90 6.00 -
P/RPS 3.99 4.10 5.30 5.95 4.99 3.23 2.97 5.03%
P/EPS 709.77 128.55 112.86 93.05 82.02 49.68 45.56 57.96%
EY 0.14 0.78 0.89 1.07 1.22 2.01 2.20 -36.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.15 2.88 3.38 3.05 2.00 1.94 1.24%

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