[AEON] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 2.44%
YoY- 21.51%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 3,991,446 3,830,634 3,666,457 3,454,625 3,210,090 2,917,053 2,851,131 5.76%
PBT 162,816 237,891 308,643 340,696 282,105 243,866 252,527 -7.04%
Tax -74,728 -69,508 -95,798 -99,596 -83,692 -75,628 -75,530 -0.17%
NP 88,088 168,383 212,845 241,100 198,413 168,238 176,997 -10.96%
-
NP to SH 91,516 170,304 212,937 241,100 198,413 168,238 176,997 -10.40%
-
Tax Rate 45.90% 29.22% 31.04% 29.23% 29.67% 31.01% 29.91% -
Total Cost 3,903,358 3,662,251 3,453,612 3,213,525 3,011,677 2,748,815 2,674,134 6.50%
-
Net Worth 1,839,239 1,797,119 1,712,880 1,572,736 1,379,824 1,211,300 1,084,198 9.19%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 56,160 70,200 77,232 64,062 51,781 42,114 31,591 10.05%
Div Payout % 61.37% 41.22% 36.27% 26.57% 26.10% 25.03% 17.85% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,839,239 1,797,119 1,712,880 1,572,736 1,379,824 1,211,300 1,084,198 9.19%
NOSH 1,404,000 1,404,000 1,404,000 351,057 351,100 351,101 350,873 25.97%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 2.21% 4.40% 5.81% 6.98% 6.18% 5.77% 6.21% -
ROE 4.98% 9.48% 12.43% 15.33% 14.38% 13.89% 16.33% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 284.29 272.84 261.14 984.06 914.29 830.83 812.58 -16.04%
EPS 6.52 12.13 15.17 68.68 56.51 47.92 50.44 -28.87%
DPS 4.00 5.00 5.50 18.25 14.75 12.00 9.00 -12.63%
NAPS 1.31 1.28 1.22 4.48 3.93 3.45 3.09 -13.31%
Adjusted Per Share Value based on latest NOSH - 351,057
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 284.29 272.84 261.14 246.06 228.64 207.77 203.07 5.76%
EPS 6.52 12.13 15.17 17.17 14.13 11.98 12.61 -10.40%
DPS 4.00 5.00 5.50 4.56 3.69 3.00 2.25 10.05%
NAPS 1.31 1.28 1.22 1.1202 0.9828 0.8627 0.7722 9.19%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.89 2.70 3.76 15.40 11.00 6.90 6.01 -
P/RPS 1.02 0.99 1.44 1.56 1.20 0.83 0.74 5.48%
P/EPS 44.34 22.26 24.79 22.42 19.46 14.40 11.91 24.46%
EY 2.26 4.49 4.03 4.46 5.14 6.94 8.39 -19.62%
DY 1.38 1.85 1.46 1.19 1.34 1.74 1.50 -1.37%
P/NAPS 2.21 2.11 3.08 3.44 2.80 2.00 1.94 2.19%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 20/11/14 25/11/13 29/11/12 24/11/11 30/11/10 -
Price 2.74 2.75 3.51 15.14 12.00 6.90 6.00 -
P/RPS 0.96 1.01 1.34 1.54 1.31 0.83 0.74 4.42%
P/EPS 42.04 22.67 23.14 22.04 21.23 14.40 11.89 23.40%
EY 2.38 4.41 4.32 4.54 4.71 6.94 8.41 -18.95%
DY 1.46 1.82 1.57 1.21 1.23 1.74 1.50 -0.44%
P/NAPS 2.09 2.15 2.88 3.38 3.05 2.00 1.94 1.24%

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