[AEON] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 92.52%
YoY- 29.68%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 945,506 3,514,418 2,581,779 1,688,611 869,266 3,255,669 2,382,823 -46.03%
PBT 66,745 331,828 224,361 142,263 74,819 299,478 183,143 -49.00%
Tax -19,870 -100,866 -68,841 -43,860 -23,707 -86,653 -55,898 -49.85%
NP 46,875 230,962 155,520 98,403 51,112 212,825 127,245 -48.64%
-
NP to SH 46,875 230,962 155,520 98,403 51,112 212,825 127,245 -48.64%
-
Tax Rate 29.77% 30.40% 30.68% 30.83% 31.69% 28.93% 30.52% -
Total Cost 898,631 3,283,456 2,426,259 1,590,208 818,154 3,042,844 2,255,578 -45.88%
-
Net Worth 1,692,415 1,642,708 1,572,398 1,519,561 1,523,530 1,470,784 1,379,511 14.61%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 77,221 - - - 64,061 - -
Div Payout % - 33.43% - - - 30.10% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,692,415 1,642,708 1,572,398 1,519,561 1,523,530 1,470,784 1,379,511 14.61%
NOSH 351,123 351,006 350,981 350,937 351,043 351,022 351,020 0.01%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.96% 6.57% 6.02% 5.83% 5.88% 6.54% 5.34% -
ROE 2.77% 14.06% 9.89% 6.48% 3.35% 14.47% 9.22% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 269.28 1,001.24 735.59 481.17 247.62 927.48 678.83 -46.04%
EPS 13.35 65.80 44.31 28.04 14.56 60.63 36.25 -48.65%
DPS 0.00 22.00 0.00 0.00 0.00 18.25 0.00 -
NAPS 4.82 4.68 4.48 4.33 4.34 4.19 3.93 14.59%
Adjusted Per Share Value based on latest NOSH - 351,083
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 67.34 250.31 183.89 120.27 61.91 231.89 169.72 -46.03%
EPS 3.34 16.45 11.08 7.01 3.64 15.16 9.06 -48.61%
DPS 0.00 5.50 0.00 0.00 0.00 4.56 0.00 -
NAPS 1.2054 1.17 1.1199 1.0823 1.0851 1.0476 0.9826 14.61%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 14.38 14.00 15.40 14.80 12.62 14.12 11.00 -
P/RPS 5.34 1.40 2.09 3.08 5.10 1.52 1.62 121.64%
P/EPS 107.72 21.28 34.76 52.78 86.68 23.29 30.34 132.91%
EY 0.93 4.70 2.88 1.89 1.15 4.29 3.30 -57.04%
DY 0.00 1.57 0.00 0.00 0.00 1.29 0.00 -
P/NAPS 2.98 2.99 3.44 3.42 2.91 3.37 2.80 4.24%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 27/02/14 25/11/13 29/08/13 22/05/13 28/02/13 29/11/12 -
Price 15.06 13.48 15.14 14.00 16.30 12.88 12.00 -
P/RPS 5.59 1.35 2.06 2.91 6.58 1.39 1.77 115.40%
P/EPS 112.81 20.49 34.17 49.93 111.95 21.24 33.10 126.64%
EY 0.89 4.88 2.93 2.00 0.89 4.71 3.02 -55.74%
DY 0.00 1.63 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 3.12 2.88 3.38 3.23 3.76 3.07 3.05 1.52%

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