[AEON] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.43%
YoY- -11.87%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 3,115,504 2,875,784 2,841,456 3,184,331 3,245,478 1,326,322 587,798 32.00%
PBT 275,221 240,674 233,413 177,072 203,714 62,059 48,510 33.51%
Tax -79,406 -74,994 -70,292 -55,551 -64,831 -22,245 -15,212 31.67%
NP 195,815 165,680 163,121 121,521 138,883 39,814 33,298 34.31%
-
NP to SH 195,815 165,680 163,121 121,521 137,883 39,814 33,298 34.31%
-
Tax Rate 28.85% 31.16% 30.11% 31.37% 31.82% 35.84% 31.36% -
Total Cost 2,919,689 2,710,104 2,678,335 3,062,810 3,106,595 1,286,508 554,500 31.86%
-
Net Worth 1,376,463 1,203,842 1,035,740 894,574 807,180 702,149 526,653 17.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 51,781 42,114 31,591 31,600 57,913 - 26,329 11.92%
Div Payout % 26.44% 25.42% 19.37% 26.00% 42.00% - 79.07% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,376,463 1,203,842 1,035,740 894,574 807,180 702,149 526,653 17.34%
NOSH 351,138 350,974 351,098 350,813 350,947 175,537 175,551 12.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.29% 5.76% 5.74% 3.82% 4.28% 3.00% 5.66% -
ROE 14.23% 13.76% 15.75% 13.58% 17.08% 5.67% 6.32% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 887.26 819.37 809.30 907.70 924.77 755.58 334.83 17.61%
EPS 55.77 47.21 46.46 34.64 39.29 22.68 18.97 19.66%
DPS 14.75 12.00 9.00 9.00 16.50 0.00 15.00 -0.27%
NAPS 3.92 3.43 2.95 2.55 2.30 4.00 3.00 4.55%
Adjusted Per Share Value based on latest NOSH - 350,813
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 221.90 204.83 202.38 226.80 231.16 94.47 41.87 32.00%
EPS 13.95 11.80 11.62 8.66 9.82 2.84 2.37 34.33%
DPS 3.69 3.00 2.25 2.25 4.12 0.00 1.88 11.88%
NAPS 0.9804 0.8574 0.7377 0.6372 0.5749 0.5001 0.3751 17.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 9.11 7.24 4.90 4.28 4.14 4.78 2.92 -
P/RPS 1.03 0.88 0.61 0.47 0.45 0.63 0.87 2.85%
P/EPS 16.34 15.34 10.55 12.36 10.54 21.07 15.39 1.00%
EY 6.12 6.52 9.48 8.09 9.49 4.75 6.50 -0.99%
DY 1.62 1.66 1.84 2.10 3.99 0.00 5.14 -17.49%
P/NAPS 2.32 2.11 1.66 1.68 1.80 1.20 0.97 15.62%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 24/08/12 25/08/11 26/08/10 13/08/09 - 14/08/07 - -
Price 10.04 6.95 5.06 4.78 0.00 4.75 0.00 -
P/RPS 1.13 0.85 0.63 0.53 0.00 0.63 0.00 -
P/EPS 18.00 14.72 10.89 13.80 0.00 20.94 0.00 -
EY 5.55 6.79 9.18 7.25 0.00 4.77 0.00 -
DY 1.47 1.73 1.78 1.88 0.00 0.00 0.00 -
P/NAPS 2.56 2.03 1.72 1.87 0.00 1.19 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