[AEON] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 17.97%
YoY- 18.18%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 3,177,097 3,076,278 3,117,856 2,984,614 2,876,462 2,814,498 2,882,592 6.68%
PBT 244,190 214,798 222,856 277,272 237,757 218,916 265,556 -5.42%
Tax -74,530 -63,040 -72,296 -81,919 -72,166 -68,066 -79,116 -3.89%
NP 169,660 151,758 150,560 195,353 165,590 150,850 186,440 -6.07%
-
NP to SH 169,660 151,758 150,560 195,353 165,590 150,850 186,440 -6.07%
-
Tax Rate 30.52% 29.35% 32.44% 29.54% 30.35% 31.09% 29.79% -
Total Cost 3,007,437 2,924,520 2,967,296 2,789,261 2,710,872 2,663,648 2,696,152 7.53%
-
Net Worth 1,379,511 1,375,789 1,330,742 1,288,080 1,211,039 1,203,851 1,172,269 11.43%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 51,768 - - - -
Div Payout % - - - 26.50% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,379,511 1,375,789 1,330,742 1,288,080 1,211,039 1,203,851 1,172,269 11.43%
NOSH 351,020 350,966 351,119 350,975 351,025 350,977 350,978 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.34% 4.93% 4.83% 6.55% 5.76% 5.36% 6.47% -
ROE 12.30% 11.03% 11.31% 15.17% 13.67% 12.53% 15.90% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 905.10 876.52 887.98 850.38 819.44 801.90 821.30 6.67%
EPS 48.33 43.24 42.88 55.66 47.17 42.98 53.12 -6.08%
DPS 0.00 0.00 0.00 14.75 0.00 0.00 0.00 -
NAPS 3.93 3.92 3.79 3.67 3.45 3.43 3.34 11.42%
Adjusted Per Share Value based on latest NOSH - 351,060
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 226.29 219.11 222.07 212.58 204.88 200.46 205.31 6.68%
EPS 12.08 10.81 10.72 13.91 11.79 10.74 13.28 -6.10%
DPS 0.00 0.00 0.00 3.69 0.00 0.00 0.00 -
NAPS 0.9826 0.9799 0.9478 0.9174 0.8626 0.8574 0.8349 11.43%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 11.00 9.11 9.50 7.24 6.90 7.24 5.95 -
P/RPS 1.22 1.04 1.07 0.85 0.84 0.90 0.72 41.99%
P/EPS 22.76 21.07 22.15 13.01 14.63 16.85 11.20 60.22%
EY 4.39 4.75 4.51 7.69 6.84 5.94 8.93 -37.63%
DY 0.00 0.00 0.00 2.04 0.00 0.00 0.00 -
P/NAPS 2.80 2.32 2.51 1.97 2.00 2.11 1.78 35.14%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 24/08/12 24/05/12 24/02/12 24/11/11 25/08/11 26/05/11 -
Price 12.00 10.04 9.65 8.00 6.90 6.95 6.45 -
P/RPS 1.33 1.15 1.09 0.94 0.84 0.87 0.79 41.38%
P/EPS 24.83 23.22 22.50 14.37 14.63 16.17 12.14 60.91%
EY 4.03 4.31 4.44 6.96 6.84 6.18 8.24 -37.84%
DY 0.00 0.00 0.00 1.84 0.00 0.00 0.00 -
P/NAPS 3.05 2.56 2.55 2.18 2.00 2.03 1.93 35.56%

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