[AEON] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.77%
YoY- 2.42%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 3,076,278 3,117,856 2,984,614 2,876,462 2,814,498 2,882,592 2,894,482 4.14%
PBT 214,798 222,856 277,272 237,757 218,916 265,556 240,294 -7.21%
Tax -63,040 -72,296 -81,919 -72,166 -68,066 -79,116 -74,993 -10.93%
NP 151,758 150,560 195,353 165,590 150,850 186,440 165,301 -5.54%
-
NP to SH 151,758 150,560 195,353 165,590 150,850 186,440 165,301 -5.54%
-
Tax Rate 29.35% 32.44% 29.54% 30.35% 31.09% 29.79% 31.21% -
Total Cost 2,924,520 2,967,296 2,789,261 2,710,872 2,663,648 2,696,152 2,729,181 4.72%
-
Net Worth 1,375,789 1,330,742 1,288,080 1,211,039 1,203,851 1,172,269 1,126,812 14.24%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 51,768 - - - 42,123 -
Div Payout % - - 26.50% - - - 25.48% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,375,789 1,330,742 1,288,080 1,211,039 1,203,851 1,172,269 1,126,812 14.24%
NOSH 350,966 351,119 350,975 351,025 350,977 350,978 351,032 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.93% 4.83% 6.55% 5.76% 5.36% 6.47% 5.71% -
ROE 11.03% 11.31% 15.17% 13.67% 12.53% 15.90% 14.67% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 876.52 887.98 850.38 819.44 801.90 821.30 824.56 4.16%
EPS 43.24 42.88 55.66 47.17 42.98 53.12 47.09 -5.53%
DPS 0.00 0.00 14.75 0.00 0.00 0.00 12.00 -
NAPS 3.92 3.79 3.67 3.45 3.43 3.34 3.21 14.26%
Adjusted Per Share Value based on latest NOSH - 351,101
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 219.11 222.07 212.58 204.88 200.46 205.31 206.16 4.14%
EPS 10.81 10.72 13.91 11.79 10.74 13.28 11.77 -5.51%
DPS 0.00 0.00 3.69 0.00 0.00 0.00 3.00 -
NAPS 0.9799 0.9478 0.9174 0.8626 0.8574 0.8349 0.8026 14.24%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 9.11 9.50 7.24 6.90 7.24 5.95 6.09 -
P/RPS 1.04 1.07 0.85 0.84 0.90 0.72 0.74 25.49%
P/EPS 21.07 22.15 13.01 14.63 16.85 11.20 12.93 38.51%
EY 4.75 4.51 7.69 6.84 5.94 8.93 7.73 -27.74%
DY 0.00 0.00 2.04 0.00 0.00 0.00 1.97 -
P/NAPS 2.32 2.51 1.97 2.00 2.11 1.78 1.90 14.25%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 24/08/12 24/05/12 24/02/12 24/11/11 25/08/11 26/05/11 25/02/11 -
Price 10.04 9.65 8.00 6.90 6.95 6.45 6.00 -
P/RPS 1.15 1.09 0.94 0.84 0.87 0.79 0.73 35.42%
P/EPS 23.22 22.50 14.37 14.63 16.17 12.14 12.74 49.26%
EY 4.31 4.44 6.96 6.84 6.18 8.24 7.85 -32.97%
DY 0.00 0.00 1.84 0.00 0.00 0.00 2.00 -
P/NAPS 2.56 2.55 2.18 2.00 2.03 1.93 1.87 23.31%

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