[AEON] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.69%
YoY- -20.98%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 932,639 872,846 827,267 759,706 716,355 929,762 832,243 1.91%
PBT 107,467 116,335 98,962 65,548 77,781 60,106 67,187 8.13%
Tax -32,025 -30,755 -27,794 -21,503 -22,040 -15,269 -20,527 7.68%
NP 75,442 85,580 71,168 44,045 55,741 44,837 46,660 8.32%
-
NP to SH 75,442 85,580 71,168 44,045 55,741 44,837 46,660 8.32%
-
Tax Rate 29.80% 26.44% 28.09% 32.80% 28.34% 25.40% 30.55% -
Total Cost 857,197 787,266 756,099 715,661 660,614 884,925 785,583 1.46%
-
Net Worth 1,642,943 1,470,796 1,288,392 1,126,569 982,838 881,291 791,412 12.93%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 77,232 64,062 51,781 42,114 31,591 31,600 29,831 17.16%
Div Payout % 102.37% 74.86% 72.76% 95.62% 56.68% 70.48% 63.93% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,642,943 1,470,796 1,288,392 1,126,569 982,838 881,291 791,412 12.93%
NOSH 351,056 351,025 351,060 350,956 351,013 351,111 175,479 12.23%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 8.09% 9.80% 8.60% 5.80% 7.78% 4.82% 5.61% -
ROE 4.59% 5.82% 5.52% 3.91% 5.67% 5.09% 5.90% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 265.67 248.66 235.65 216.47 204.08 264.81 474.27 -9.19%
EPS 21.49 24.38 20.28 12.55 15.88 12.77 26.59 -3.48%
DPS 22.00 18.25 14.75 12.00 9.00 9.00 17.00 4.38%
NAPS 4.68 4.19 3.67 3.21 2.80 2.51 4.51 0.61%
Adjusted Per Share Value based on latest NOSH - 350,956
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 66.43 62.17 58.92 54.11 51.02 66.22 59.28 1.91%
EPS 5.37 6.10 5.07 3.14 3.97 3.19 3.32 8.33%
DPS 5.50 4.56 3.69 3.00 2.25 2.25 2.12 17.20%
NAPS 1.1702 1.0476 0.9177 0.8024 0.70 0.6277 0.5637 12.93%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 14.00 14.12 7.24 6.09 4.96 4.20 5.30 -
P/RPS 5.27 5.68 3.07 2.81 2.43 1.59 1.12 29.41%
P/EPS 65.15 57.92 35.71 48.53 31.23 32.89 19.93 21.80%
EY 1.54 1.73 2.80 2.06 3.20 3.04 5.02 -17.86%
DY 1.57 1.29 2.04 1.97 1.81 2.14 3.21 -11.22%
P/NAPS 2.99 3.37 1.97 1.90 1.77 1.67 1.18 16.74%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 24/02/12 25/02/11 23/02/10 20/02/09 22/02/08 -
Price 13.48 12.88 8.00 6.00 4.98 3.66 4.80 -
P/RPS 5.07 5.18 3.39 2.77 2.44 1.38 1.01 30.82%
P/EPS 62.73 52.83 39.46 47.81 31.36 28.66 18.05 23.05%
EY 1.59 1.89 2.53 2.09 3.19 3.49 5.54 -18.76%
DY 1.63 1.42 1.84 2.00 1.81 2.46 3.54 -12.11%
P/NAPS 2.88 3.07 2.18 1.87 1.78 1.46 1.06 18.10%

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