[AEON] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 46.53%
YoY- -11.59%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,918,176 1,107,073 3,705,477 2,733,818 1,803,225 945,506 3,514,418 -33.28%
PBT 92,558 70,257 301,327 201,176 138,895 66,745 331,828 -57.40%
Tax -28,223 -21,183 -89,450 -63,773 -45,082 -19,870 -100,866 -57.31%
NP 64,335 49,074 211,877 137,403 93,813 46,875 230,962 -57.44%
-
NP to SH 65,059 49,397 212,706 137,495 93,831 46,875 230,962 -57.12%
-
Tax Rate 30.49% 30.15% 29.69% 31.70% 32.46% 29.77% 30.40% -
Total Cost 1,853,841 1,057,999 3,493,600 2,596,415 1,709,412 898,631 3,283,456 -31.75%
-
Net Worth 1,839,239 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 7.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 70,200 - - - 77,221 -
Div Payout % - - 33.00% - - - 33.43% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,839,239 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 7.84%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 351,123 351,006 152.62%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.35% 4.43% 5.72% 5.03% 5.20% 4.96% 6.57% -
ROE 3.54% 2.71% 11.06% 8.03% 5.62% 2.77% 14.06% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 136.62 78.85 263.92 194.72 128.43 269.28 1,001.24 -73.59%
EPS 4.63 3.52 15.15 9.79 6.68 13.35 65.80 -83.03%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 22.00 -
NAPS 1.31 1.30 1.37 1.22 1.19 4.82 4.68 -57.30%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 136.62 78.85 263.92 194.72 128.43 67.34 250.31 -33.28%
EPS 4.63 3.52 15.15 9.79 6.68 3.34 16.45 -57.15%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.50 -
NAPS 1.31 1.30 1.37 1.22 1.19 1.2054 1.17 7.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.10 2.96 3.15 3.76 3.98 14.38 14.00 -
P/RPS 2.27 3.75 1.19 1.93 3.10 5.34 1.40 38.13%
P/EPS 66.90 84.13 20.79 38.39 59.55 107.72 21.28 115.05%
EY 1.49 1.19 4.81 2.60 1.68 0.93 4.70 -53.60%
DY 0.00 0.00 1.59 0.00 0.00 0.00 1.57 -
P/NAPS 2.37 2.28 2.30 3.08 3.34 2.98 2.99 -14.38%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 26/02/15 20/11/14 28/08/14 15/05/14 27/02/14 -
Price 2.79 3.16 3.19 3.51 3.93 15.06 13.48 -
P/RPS 2.04 4.01 1.21 1.80 3.06 5.59 1.35 31.78%
P/EPS 60.21 89.82 21.06 35.84 58.80 112.81 20.49 105.56%
EY 1.66 1.11 4.75 2.79 1.70 0.89 4.88 -51.36%
DY 0.00 0.00 1.57 0.00 0.00 0.00 1.63 -
P/NAPS 2.13 2.43 2.33 2.88 3.30 3.12 2.88 -18.26%

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