[AEON] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 0.09%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,428,292 3,705,477 3,645,090 3,606,450 3,782,024 3,514,418 3,442,372 18.30%
PBT 281,028 301,327 268,234 277,790 266,980 331,828 299,148 -4.08%
Tax -84,732 -89,450 -85,030 -90,164 -79,480 -100,866 -91,788 -5.19%
NP 196,296 211,877 183,204 187,626 187,500 230,962 207,360 -3.59%
-
NP to SH 197,588 212,706 183,326 187,662 187,500 230,962 207,360 -3.16%
-
Tax Rate 30.15% 29.69% 31.70% 32.46% 29.77% 30.40% 30.68% -
Total Cost 4,231,996 3,493,600 3,461,886 3,418,824 3,594,524 3,283,456 3,235,012 19.63%
-
Net Worth 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 10.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 70,200 - - - 77,221 - -
Div Payout % - 33.00% - - - 33.43% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 10.45%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 351,123 351,006 350,981 152.20%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.43% 5.72% 5.03% 5.20% 4.96% 6.57% 6.02% -
ROE 10.83% 11.06% 10.70% 11.23% 11.08% 14.06% 13.19% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 315.41 263.92 259.62 256.87 1,077.12 1,001.24 980.78 -53.09%
EPS 14.08 15.15 13.05 13.36 53.40 65.80 59.08 -61.59%
DPS 0.00 5.00 0.00 0.00 0.00 22.00 0.00 -
NAPS 1.30 1.37 1.22 1.19 4.82 4.68 4.48 -56.20%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 315.41 263.92 259.62 256.87 269.37 250.31 245.18 18.30%
EPS 14.08 15.15 13.05 13.36 13.35 16.45 14.77 -3.14%
DPS 0.00 5.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.30 1.37 1.22 1.19 1.2054 1.17 1.1199 10.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.96 3.15 3.76 3.98 14.38 14.00 15.40 -
P/RPS 0.94 1.19 1.45 1.55 1.34 1.40 1.57 -28.98%
P/EPS 21.03 20.79 28.80 29.78 26.93 21.28 26.07 -13.35%
EY 4.75 4.81 3.47 3.36 3.71 4.70 3.84 15.24%
DY 0.00 1.59 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 2.28 2.30 3.08 3.34 2.98 2.99 3.44 -24.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 26/02/15 20/11/14 28/08/14 15/05/14 27/02/14 25/11/13 -
Price 3.16 3.19 3.51 3.93 15.06 13.48 15.14 -
P/RPS 1.00 1.21 1.35 1.53 1.40 1.35 1.54 -25.03%
P/EPS 22.45 21.06 26.88 29.40 28.20 20.49 25.63 -8.46%
EY 4.45 4.75 3.72 3.40 3.55 4.88 3.90 9.20%
DY 0.00 1.57 0.00 0.00 0.00 1.63 0.00 -
P/NAPS 2.43 2.33 2.88 3.30 3.12 2.88 3.38 -19.76%

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