[AEON] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -47.11%
YoY- -19.24%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,107,073 945,506 869,266 779,464 720,648 730,282 697,305 8.00%
PBT 70,257 66,745 74,819 55,714 66,389 59,395 37,769 10.89%
Tax -21,183 -19,870 -23,707 -18,074 -19,779 -18,230 -11,715 10.37%
NP 49,074 46,875 51,112 37,640 46,610 41,165 26,054 11.12%
-
NP to SH 49,397 46,875 51,112 37,640 46,610 41,165 26,054 11.24%
-
Tax Rate 30.15% 29.77% 31.69% 32.44% 29.79% 30.69% 31.02% -
Total Cost 1,057,999 898,631 818,154 741,824 674,038 689,117 671,251 7.87%
-
Net Worth 1,825,199 1,692,415 1,523,530 1,330,742 1,172,269 1,035,266 909,432 12.30%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,825,199 1,692,415 1,523,530 1,330,742 1,172,269 1,035,266 909,432 12.30%
NOSH 1,404,000 351,123 351,043 351,119 350,978 350,937 351,132 25.97%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.43% 4.96% 5.88% 4.83% 6.47% 5.64% 3.74% -
ROE 2.71% 2.77% 3.35% 2.83% 3.98% 3.98% 2.86% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 78.85 269.28 247.62 221.99 205.33 208.09 198.59 -14.26%
EPS 3.52 13.35 14.56 10.72 13.28 11.73 7.42 -11.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 4.82 4.34 3.79 3.34 2.95 2.59 -10.84%
Adjusted Per Share Value based on latest NOSH - 351,119
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 78.85 67.34 61.91 55.52 51.33 52.01 49.67 8.00%
EPS 3.52 3.34 3.64 2.68 3.32 2.93 1.86 11.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.2054 1.0851 0.9478 0.8349 0.7374 0.6477 12.30%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.96 14.38 12.62 9.50 5.95 5.02 3.70 -
P/RPS 3.75 5.34 5.10 4.28 2.90 2.41 1.86 12.39%
P/EPS 84.13 107.72 86.68 88.62 44.80 42.80 49.87 9.10%
EY 1.19 0.93 1.15 1.13 2.23 2.34 2.01 -8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.98 2.91 2.51 1.78 1.70 1.43 8.08%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 15/05/14 22/05/13 24/05/12 26/05/11 18/05/10 26/05/09 -
Price 3.16 15.06 16.30 9.65 6.45 4.99 4.22 -
P/RPS 4.01 5.59 6.58 4.35 3.14 2.40 2.13 11.11%
P/EPS 89.82 112.81 111.95 90.02 48.57 42.54 56.87 7.91%
EY 1.11 0.89 0.89 1.11 2.06 2.35 1.76 -7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 3.12 3.76 2.55 1.93 1.69 1.63 6.87%

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