[AEON] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -40.28%
YoY- 35.79%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,075,675 1,107,073 945,506 869,266 779,464 720,648 730,282 6.66%
PBT 44,924 70,257 66,745 74,819 55,714 66,389 59,395 -4.54%
Tax -16,913 -21,183 -19,870 -23,707 -18,074 -19,779 -18,230 -1.24%
NP 28,011 49,074 46,875 51,112 37,640 46,610 41,165 -6.20%
-
NP to SH 28,706 49,397 46,875 51,112 37,640 46,610 41,165 -5.82%
-
Tax Rate 37.65% 30.15% 29.77% 31.69% 32.44% 29.79% 30.69% -
Total Cost 1,047,664 1,057,999 898,631 818,154 741,824 674,038 689,117 7.22%
-
Net Worth 1,867,320 1,825,199 1,692,415 1,523,530 1,330,742 1,172,269 1,035,266 10.32%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,867,320 1,825,199 1,692,415 1,523,530 1,330,742 1,172,269 1,035,266 10.32%
NOSH 1,404,000 1,404,000 351,123 351,043 351,119 350,978 350,937 25.96%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.60% 4.43% 4.96% 5.88% 4.83% 6.47% 5.64% -
ROE 1.54% 2.71% 2.77% 3.35% 2.83% 3.98% 3.98% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 76.62 78.85 269.28 247.62 221.99 205.33 208.09 -15.32%
EPS 2.04 3.52 13.35 14.56 10.72 13.28 11.73 -25.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.30 4.82 4.34 3.79 3.34 2.95 -12.42%
Adjusted Per Share Value based on latest NOSH - 351,043
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 76.62 78.85 67.34 61.91 55.52 51.33 52.01 6.66%
EPS 2.04 3.52 3.34 3.64 2.68 3.32 2.93 -5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.30 1.2054 1.0851 0.9478 0.8349 0.7374 10.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.73 2.96 14.38 12.62 9.50 5.95 5.02 -
P/RPS 3.56 3.75 5.34 5.10 4.28 2.90 2.41 6.71%
P/EPS 133.52 84.13 107.72 86.68 88.62 44.80 42.80 20.85%
EY 0.75 1.19 0.93 1.15 1.13 2.23 2.34 -17.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 2.28 2.98 2.91 2.51 1.78 1.70 3.16%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 21/05/15 15/05/14 22/05/13 24/05/12 26/05/11 18/05/10 -
Price 2.80 3.16 15.06 16.30 9.65 6.45 4.99 -
P/RPS 3.65 4.01 5.59 6.58 4.35 3.14 2.40 7.23%
P/EPS 136.95 89.82 112.81 111.95 90.02 48.57 42.54 21.49%
EY 0.73 1.11 0.89 0.89 1.11 2.06 2.35 -17.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.43 3.12 3.76 2.55 1.93 1.69 3.76%

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