[AEON] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 72.39%
YoY- 24.32%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 CAGR
Revenue 872,846 827,267 759,706 716,355 929,762 832,243 832,243 0.95%
PBT 116,335 98,962 65,548 77,781 60,106 67,187 67,213 11.51%
Tax -30,755 -27,794 -21,503 -22,040 -15,269 -20,527 -20,527 8.36%
NP 85,580 71,168 44,045 55,741 44,837 46,660 46,686 12.79%
-
NP to SH 85,580 71,168 44,045 55,741 44,837 46,660 46,686 12.79%
-
Tax Rate 26.44% 28.09% 32.80% 28.34% 25.40% 30.55% 30.54% -
Total Cost 787,266 756,099 715,661 660,614 884,925 785,583 785,557 0.04%
-
Net Worth 1,470,796 1,288,392 1,126,569 982,838 881,291 791,412 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 CAGR
Div 64,062 51,781 42,114 31,591 31,600 29,831 28,081 17.80%
Div Payout % 74.86% 72.76% 95.62% 56.68% 70.48% 63.93% 60.15% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 CAGR
Net Worth 1,470,796 1,288,392 1,126,569 982,838 881,291 791,412 0 -
NOSH 351,025 351,060 350,956 351,013 351,111 175,479 351,022 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 CAGR
NP Margin 9.80% 8.60% 5.80% 7.78% 4.82% 5.61% 5.61% -
ROE 5.82% 5.52% 3.91% 5.67% 5.09% 5.90% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 CAGR
RPS 248.66 235.65 216.47 204.08 264.81 474.27 237.09 0.95%
EPS 24.38 20.28 12.55 15.88 12.77 26.59 13.30 12.79%
DPS 18.25 14.75 12.00 9.00 9.00 17.00 8.00 17.80%
NAPS 4.19 3.67 3.21 2.80 2.51 4.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 351,013
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 CAGR
RPS 62.17 58.92 54.11 51.02 66.22 59.28 59.28 0.95%
EPS 6.10 5.07 3.14 3.97 3.19 3.32 3.33 12.78%
DPS 4.56 3.69 3.00 2.25 2.25 2.12 2.00 17.79%
NAPS 1.0476 0.9177 0.8024 0.70 0.6277 0.5637 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 21/12/07 -
Price 14.12 7.24 6.09 4.96 4.20 5.30 5.10 -
P/RPS 5.68 3.07 2.81 2.43 1.59 1.12 2.15 21.29%
P/EPS 57.92 35.71 48.53 31.23 32.89 19.93 38.35 8.53%
EY 1.73 2.80 2.06 3.20 3.04 5.02 2.61 -7.84%
DY 1.29 2.04 1.97 1.81 2.14 3.21 1.57 -3.82%
P/NAPS 3.37 1.97 1.90 1.77 1.67 1.18 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 21/12/07 CAGR
Date 28/02/13 24/02/12 25/02/11 23/02/10 20/02/09 22/02/08 - -
Price 12.88 8.00 6.00 4.98 3.66 4.80 0.00 -
P/RPS 5.18 3.39 2.77 2.44 1.38 1.01 0.00 -
P/EPS 52.83 39.46 47.81 31.36 28.66 18.05 0.00 -
EY 1.89 2.53 2.09 3.19 3.49 5.54 0.00 -
DY 1.42 1.84 2.00 1.81 2.46 3.54 0.00 -
P/NAPS 3.07 2.18 1.87 1.78 1.46 1.06 0.00 -

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