[AEON] QoQ Cumulative 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- 100.17%
YoY- -4.65%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,107,073 3,705,477 2,733,818 1,803,225 945,506 3,514,418 2,581,779 -43.16%
PBT 70,257 301,327 201,176 138,895 66,745 331,828 224,361 -53.91%
Tax -21,183 -89,450 -63,773 -45,082 -19,870 -100,866 -68,841 -54.45%
NP 49,074 211,877 137,403 93,813 46,875 230,962 155,520 -53.68%
-
NP to SH 49,397 212,706 137,495 93,831 46,875 230,962 155,520 -53.48%
-
Tax Rate 30.15% 29.69% 31.70% 32.46% 29.77% 30.40% 30.68% -
Total Cost 1,057,999 3,493,600 2,596,415 1,709,412 898,631 3,283,456 2,426,259 -42.52%
-
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 2.71% 11.06% 8.03% 5.62% 2.77% 14.06% 9.89% -
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 78.85 263.92 194.72 128.43 269.28 1,001.24 735.59 -77.46%
EPS 3.52 15.15 9.79 6.68 13.35 65.80 44.31 -81.54%
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 78.85 263.92 194.72 128.43 67.34 250.31 183.89 -43.16%
EPS 3.52 15.15 9.79 6.68 3.34 16.45 11.08 -53.47%
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 3.75 1.19 1.93 3.10 5.34 1.40 2.09 47.71%
P/EPS 84.13 20.79 38.39 59.55 107.72 21.28 34.76 80.36%
EY 1.19 4.81 2.60 1.68 0.93 4.70 2.88 -44.55%
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 4.01 1.21 1.80 3.06 5.59 1.35 2.06 55.96%
P/EPS 89.82 21.06 35.84 58.80 112.81 20.49 34.17 90.57%
EY 1.11 4.75 2.79 1.70 0.89 4.88 2.93 -47.67%
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