[AEONCR] QoQ Annualized Quarter Result on 20-May-2009

Announcement Date
19-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2010
Quarter
20-May-2009
Profit Trend
QoQ- 0.09%
YoY- 20.41%
View:
Show?
Annualized Quarter Result
20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 CAGR
Revenue 248,408 209,344 207,686 206,148 186,919 181,368 174,278 26.57%
PBT 72,226 71,413 69,110 65,492 65,930 63,393 58,238 15.38%
Tax -17,951 -18,120 -17,726 -16,692 -17,173 -16,521 -15,204 11.67%
NP 54,275 53,293 51,384 48,800 48,757 46,872 43,034 16.68%
-
NP to SH 54,275 53,293 51,384 48,800 48,757 46,872 43,034 16.68%
-
Tax Rate 24.85% 25.37% 25.65% 25.49% 26.05% 26.06% 26.11% -
Total Cost 194,133 156,050 156,302 157,348 138,162 134,496 131,244 29.72%
-
Net Worth 250,795 236,388 231,599 227,925 216,004 202,765 196,809 17.48%
Dividend
20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 CAGR
Div 26,999 16,799 25,200 - 24,120 14,013 21,024 18.09%
Div Payout % 49.75% 31.52% 49.04% - 49.47% 29.90% 48.86% -
Equity
20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 CAGR
Net Worth 250,795 236,388 231,599 227,925 216,004 202,765 196,809 17.48%
NOSH 119,997 119,993 120,000 119,960 120,002 119,979 120,005 -0.00%
Ratio Analysis
20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 CAGR
NP Margin 21.85% 25.46% 24.74% 23.67% 26.08% 25.84% 24.69% -
ROE 21.64% 22.54% 22.19% 21.41% 22.57% 23.12% 21.87% -
Per Share
20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 CAGR
RPS 207.01 174.46 173.07 171.85 155.76 151.17 145.22 26.57%
EPS 45.23 44.41 42.82 40.68 40.63 39.07 35.86 16.68%
DPS 22.50 14.00 21.00 0.00 20.10 11.68 17.52 18.09%
NAPS 2.09 1.97 1.93 1.90 1.80 1.69 1.64 17.49%
Adjusted Per Share Value based on latest NOSH - 119,960
20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 CAGR
RPS 48.66 41.01 40.69 40.38 36.62 35.53 34.14 26.56%
EPS 10.63 10.44 10.07 9.56 9.55 9.18 8.43 16.66%
DPS 5.29 3.29 4.94 0.00 4.73 2.75 4.12 18.07%
NAPS 0.4913 0.4631 0.4537 0.4465 0.4232 0.3972 0.3856 17.47%
Price Multiplier on Financial Quarter End Date
20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 CAGR
Date 19/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 -
Price 3.29 3.33 3.10 2.36 2.22 2.25 2.72 -
P/RPS 1.59 1.91 1.79 1.37 1.43 1.49 1.87 -10.22%
P/EPS 7.27 7.50 7.24 5.80 5.46 5.76 7.59 -2.82%
EY 13.75 13.34 13.81 17.24 18.30 17.36 13.18 2.85%
DY 6.84 4.20 6.77 0.00 9.05 5.19 6.44 4.08%
P/NAPS 1.57 1.69 1.61 1.24 1.23 1.33 1.66 -3.63%
Price Multiplier on Announcement Date
20/02/10 20/11/09 20/08/09 20/05/09 20/02/09 20/11/08 20/08/08 CAGR
Date 19/04/10 16/12/09 17/09/09 19/06/09 17/04/09 22/12/08 25/09/08 -
Price 3.40 3.28 3.25 2.60 2.29 2.36 2.57 -
P/RPS 1.64 1.88 1.88 1.51 1.47 1.56 1.77 -4.94%
P/EPS 7.52 7.39 7.59 6.39 5.64 6.04 7.17 3.21%
EY 13.30 13.54 13.18 15.65 17.74 16.55 13.95 -3.12%
DY 6.62 4.27 6.46 0.00 8.78 4.95 6.82 -1.95%
P/NAPS 1.63 1.66 1.68 1.37 1.27 1.40 1.57 2.52%

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