[AEON] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 0.8%
YoY- 0.6%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 3,477,064 3,255,669 3,177,097 3,076,278 3,117,856 2,984,614 2,876,462 13.46%
PBT 299,276 299,478 244,190 214,798 222,856 277,272 237,757 16.56%
Tax -94,828 -86,653 -74,530 -63,040 -72,296 -81,919 -72,166 19.94%
NP 204,448 212,825 169,660 151,758 150,560 195,353 165,590 15.07%
-
NP to SH 204,448 212,825 169,660 151,758 150,560 195,353 165,590 15.07%
-
Tax Rate 31.69% 28.93% 30.52% 29.35% 32.44% 29.54% 30.35% -
Total Cost 3,272,616 3,042,844 3,007,437 2,924,520 2,967,296 2,789,261 2,710,872 13.36%
-
Net Worth 1,523,530 1,470,784 1,379,511 1,375,789 1,330,742 1,288,080 1,211,039 16.52%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 64,061 - - - 51,768 - -
Div Payout % - 30.10% - - - 26.50% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,523,530 1,470,784 1,379,511 1,375,789 1,330,742 1,288,080 1,211,039 16.52%
NOSH 351,043 351,022 351,020 350,966 351,119 350,975 351,025 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.88% 6.54% 5.34% 4.93% 4.83% 6.55% 5.76% -
ROE 13.42% 14.47% 12.30% 11.03% 11.31% 15.17% 13.67% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 990.49 927.48 905.10 876.52 887.98 850.38 819.44 13.45%
EPS 58.24 60.63 48.33 43.24 42.88 55.66 47.17 15.07%
DPS 0.00 18.25 0.00 0.00 0.00 14.75 0.00 -
NAPS 4.34 4.19 3.93 3.92 3.79 3.67 3.45 16.51%
Adjusted Per Share Value based on latest NOSH - 351,138
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 247.65 231.89 226.29 219.11 222.07 212.58 204.88 13.45%
EPS 14.56 15.16 12.08 10.81 10.72 13.91 11.79 15.09%
DPS 0.00 4.56 0.00 0.00 0.00 3.69 0.00 -
NAPS 1.0851 1.0476 0.9826 0.9799 0.9478 0.9174 0.8626 16.51%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 12.62 14.12 11.00 9.11 9.50 7.24 6.90 -
P/RPS 1.27 1.52 1.22 1.04 1.07 0.85 0.84 31.69%
P/EPS 21.67 23.29 22.76 21.07 22.15 13.01 14.63 29.90%
EY 4.61 4.29 4.39 4.75 4.51 7.69 6.84 -23.11%
DY 0.00 1.29 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 2.91 3.37 2.80 2.32 2.51 1.97 2.00 28.37%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 29/11/12 24/08/12 24/05/12 24/02/12 24/11/11 -
Price 16.30 12.88 12.00 10.04 9.65 8.00 6.90 -
P/RPS 1.65 1.39 1.33 1.15 1.09 0.94 0.84 56.78%
P/EPS 27.99 21.24 24.83 23.22 22.50 14.37 14.63 54.05%
EY 3.57 4.71 4.03 4.31 4.44 6.96 6.84 -35.14%
DY 0.00 1.42 0.00 0.00 0.00 1.84 0.00 -
P/NAPS 3.76 3.07 3.05 2.56 2.55 2.18 2.00 52.26%

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