[AEON] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 71.66%
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,134,776 1,425,947 730,282 2,747,782 2,031,428 1,332,274 697,305 110.69%
PBT 174,746 109,078 59,395 194,372 116,591 70,037 37,769 177.40%
Tax -53,490 -34,032 -18,230 -60,843 -38,803 -24,583 -11,715 174.97%
NP 121,256 75,046 41,165 133,529 77,788 45,454 26,054 178.49%
-
NP to SH 121,256 75,046 41,165 133,529 77,788 45,454 26,054 178.49%
-
Tax Rate 30.61% 31.20% 30.69% 31.30% 33.28% 35.10% 31.02% -
Total Cost 2,013,520 1,350,901 689,117 2,614,253 1,953,640 1,286,820 671,251 107.85%
-
Net Worth 1,084,460 1,035,480 1,035,266 982,863 926,716 895,040 909,432 12.43%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 31,592 - - - -
Div Payout % - - - 23.66% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,084,460 1,035,480 1,035,266 982,863 926,716 895,040 909,432 12.43%
NOSH 350,958 351,010 350,937 351,022 351,028 350,996 351,132 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.68% 5.26% 5.64% 4.86% 3.83% 3.41% 3.74% -
ROE 11.18% 7.25% 3.98% 13.59% 8.39% 5.08% 2.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 608.27 406.24 208.09 782.79 578.71 379.57 198.59 110.76%
EPS 34.55 21.38 11.73 38.04 22.16 12.95 7.42 178.58%
DPS 0.00 0.00 0.00 9.00 0.00 0.00 0.00 -
NAPS 3.09 2.95 2.95 2.80 2.64 2.55 2.59 12.47%
Adjusted Per Share Value based on latest NOSH - 351,013
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 152.05 101.56 52.01 195.71 144.69 94.89 49.67 110.68%
EPS 8.64 5.35 2.93 9.51 5.54 3.24 1.86 178.13%
DPS 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.7724 0.7375 0.7374 0.70 0.6601 0.6375 0.6477 12.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 6.01 4.90 5.02 4.96 4.75 4.28 3.70 -
P/RPS 0.99 1.21 2.41 0.63 0.82 1.13 1.86 -34.29%
P/EPS 17.40 22.92 42.80 13.04 21.44 33.05 49.87 -50.40%
EY 5.75 4.36 2.34 7.67 4.67 3.03 2.01 101.38%
DY 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
P/NAPS 1.94 1.66 1.70 1.77 1.80 1.68 1.43 22.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 18/05/10 23/02/10 18/11/09 13/08/09 26/05/09 -
Price 6.00 5.06 4.99 4.98 4.99 4.78 4.22 -
P/RPS 0.99 1.25 2.40 0.64 0.86 1.26 2.13 -39.96%
P/EPS 17.37 23.67 42.54 13.09 22.52 36.91 56.87 -54.61%
EY 5.76 4.23 2.35 7.64 4.44 2.71 1.76 120.27%
DY 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
P/NAPS 1.94 1.72 1.69 1.78 1.89 1.87 1.63 12.29%

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