[AEONCR] QoQ Annualized Quarter Result on 20-Feb-2012

Announcement Date
19-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2012
Quarter
20-Feb-2012
Profit Trend
QoQ- 5.62%
YoY- 50.73%
View:
Show?
Annualized Quarter Result
20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 CAGR
Revenue 447,258 428,220 406,500 344,269 333,325 320,370 308,596 27.92%
PBT 172,008 164,210 153,628 128,061 121,546 114,614 103,140 40.41%
Tax -45,184 -43,856 -41,272 -32,454 -31,025 -29,342 -26,408 42.82%
NP 126,824 120,354 112,356 95,607 90,521 85,272 76,732 39.57%
-
NP to SH 126,824 120,354 112,356 95,607 90,521 85,272 76,732 39.57%
-
Tax Rate 26.27% 26.71% 26.86% 25.34% 25.53% 25.60% 25.60% -
Total Cost 320,434 307,866 294,144 248,662 242,804 235,098 231,864 23.94%
-
Net Worth 343,618 377,981 359,961 340,810 303,577 303,600 299,921 9.44%
Dividend
20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 CAGR
Div 26,851 38,398 - 36,001 21,118 31,680 - -
Div Payout % 21.17% 31.90% - 37.66% 23.33% 37.15% - -
Equity
20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 CAGR
Net Worth 343,618 377,981 359,961 340,810 303,577 303,600 299,921 9.44%
NOSH 125,867 119,994 119,987 120,003 119,991 120,000 119,968 3.23%
Ratio Analysis
20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 CAGR
NP Margin 28.36% 28.11% 27.64% 27.77% 27.16% 26.62% 24.86% -
ROE 36.91% 31.84% 31.21% 28.05% 29.82% 28.09% 25.58% -
Per Share
20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 CAGR
RPS 355.34 356.87 338.79 286.88 277.79 266.98 257.23 23.91%
EPS 100.76 100.30 93.64 79.67 75.44 71.06 63.96 35.20%
DPS 21.33 32.00 0.00 30.00 17.60 26.40 0.00 -
NAPS 2.73 3.15 3.00 2.84 2.53 2.53 2.50 6.01%
Adjusted Per Share Value based on latest NOSH - 119,982
20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 CAGR
RPS 87.62 83.89 79.63 67.44 65.30 62.76 60.45 27.93%
EPS 24.85 23.58 22.01 18.73 17.73 16.70 15.03 39.61%
DPS 5.26 7.52 0.00 7.05 4.14 6.21 0.00 -
NAPS 0.6732 0.7405 0.7052 0.6677 0.5947 0.5948 0.5876 9.44%
Price Multiplier on Financial Quarter End Date
20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 CAGR
Date 20/11/12 17/08/12 18/05/12 20/02/12 18/11/11 19/08/11 20/05/11 -
Price 12.80 9.60 8.27 6.33 4.58 3.92 3.67 -
P/RPS 3.60 2.69 2.44 2.21 1.65 1.47 1.43 84.54%
P/EPS 12.70 9.57 8.83 7.95 6.07 5.52 5.74 69.38%
EY 7.87 10.45 11.32 12.59 16.47 18.13 17.43 -41.00%
DY 1.67 3.33 0.00 4.74 3.84 6.73 0.00 -
P/NAPS 4.69 3.05 2.76 2.23 1.81 1.55 1.47 115.96%
Price Multiplier on Announcement Date
20/11/12 20/08/12 20/05/12 20/02/12 20/11/11 20/08/11 20/05/11 CAGR
Date 19/12/12 20/09/12 18/06/12 19/04/12 20/12/11 21/09/11 14/06/11 -
Price 12.08 10.36 8.78 7.28 5.47 3.79 4.08 -
P/RPS 3.40 2.90 2.59 2.54 1.97 1.42 1.59 65.59%
P/EPS 11.99 10.33 9.38 9.14 7.25 5.33 6.38 51.99%
EY 8.34 9.68 10.67 10.94 13.79 18.75 15.68 -34.22%
DY 1.77 3.09 0.00 4.12 3.22 6.97 0.00 -
P/NAPS 4.42 3.29 2.93 2.56 2.16 1.50 1.63 93.86%

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