[AEON] QoQ Annualized Quarter 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- -12.77%
YoY- 2.06%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 2,921,128 2,747,782 2,708,570 2,664,548 2,789,220 3,433,049 3,337,716 -8.51%
PBT 237,580 194,372 155,454 140,074 151,076 176,349 154,990 32.97%
Tax -72,920 -60,843 -51,737 -49,166 -46,860 -55,745 -53,968 22.24%
NP 164,660 133,529 103,717 90,908 104,216 120,604 101,022 38.54%
-
NP to SH 164,660 133,529 103,717 90,908 104,216 120,604 101,022 38.54%
-
Tax Rate 30.69% 31.30% 33.28% 35.10% 31.02% 31.61% 34.82% -
Total Cost 2,756,468 2,614,253 2,604,853 2,573,640 2,685,004 3,312,445 3,236,693 -10.16%
-
Net Worth 1,035,266 982,863 926,716 895,040 909,432 881,012 838,736 15.08%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 31,592 - - - 31,590 - -
Div Payout % - 23.66% - - - 26.19% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 1,035,266 982,863 926,716 895,040 909,432 881,012 838,736 15.08%
NOSH 350,937 351,022 351,028 350,996 351,132 351,001 350,935 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.64% 4.86% 3.83% 3.41% 3.74% 3.51% 3.03% -
ROE 15.91% 13.59% 11.19% 10.16% 11.46% 13.69% 12.04% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 832.38 782.79 771.61 759.14 794.35 978.07 951.09 -8.51%
EPS 46.92 38.04 29.55 25.90 29.68 34.36 28.79 38.52%
DPS 0.00 9.00 0.00 0.00 0.00 9.00 0.00 -
NAPS 2.95 2.80 2.64 2.55 2.59 2.51 2.39 15.08%
Adjusted Per Share Value based on latest NOSH - 350,813
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 208.06 195.71 192.92 189.78 198.66 244.52 237.73 -8.51%
EPS 11.73 9.51 7.39 6.47 7.42 8.59 7.20 38.49%
DPS 0.00 2.25 0.00 0.00 0.00 2.25 0.00 -
NAPS 0.7374 0.70 0.6601 0.6375 0.6477 0.6275 0.5974 15.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 5.02 4.96 4.75 4.28 3.70 4.20 4.18 -
P/RPS 0.60 0.63 0.62 0.56 0.47 0.43 0.44 22.99%
P/EPS 10.70 13.04 16.08 16.53 12.47 12.22 14.52 -18.42%
EY 9.35 7.67 6.22 6.05 8.02 8.18 6.89 22.59%
DY 0.00 1.81 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 1.70 1.77 1.80 1.68 1.43 1.67 1.75 -1.91%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 23/02/10 18/11/09 13/08/09 26/05/09 20/02/09 12/11/08 -
Price 4.99 4.98 4.99 4.78 4.22 3.66 4.00 -
P/RPS 0.60 0.64 0.65 0.63 0.53 0.37 0.42 26.87%
P/EPS 10.64 13.09 16.89 18.46 14.22 10.65 13.90 -16.33%
EY 9.40 7.64 5.92 5.42 7.03 9.39 7.20 19.47%
DY 0.00 1.81 0.00 0.00 0.00 2.46 0.00 -
P/NAPS 1.69 1.78 1.89 1.87 1.63 1.46 1.67 0.79%

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