[AEON] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 34.33%
YoY- 5.33%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 819,345 869,266 872,846 844,684 758,675 779,464 827,267 -0.64%
PBT 67,444 74,819 116,335 75,744 51,685 55,714 98,962 -22.57%
Tax -20,153 -23,707 -30,755 -24,378 -13,446 -18,074 -27,794 -19.30%
NP 47,291 51,112 85,580 51,366 38,239 37,640 71,168 -23.87%
-
NP to SH 47,291 51,112 85,580 51,366 38,239 37,640 71,168 -23.87%
-
Tax Rate 29.88% 31.69% 26.44% 32.18% 26.02% 32.44% 28.09% -
Total Cost 772,054 818,154 787,266 793,318 720,436 741,824 756,099 1.40%
-
Net Worth 1,520,193 1,523,530 1,470,796 1,379,824 1,376,463 1,330,742 1,288,392 11.67%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 64,062 - - - 51,781 -
Div Payout % - - 74.86% - - - 72.76% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,520,193 1,523,530 1,470,796 1,379,824 1,376,463 1,330,742 1,288,392 11.67%
NOSH 351,083 351,043 351,025 351,100 351,138 351,119 351,060 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.77% 5.88% 9.80% 6.08% 5.04% 4.83% 8.60% -
ROE 3.11% 3.35% 5.82% 3.72% 2.78% 2.83% 5.52% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 233.38 247.62 248.66 240.58 216.06 221.99 235.65 -0.64%
EPS 13.47 14.56 24.38 14.63 10.89 10.72 20.28 -23.89%
DPS 0.00 0.00 18.25 0.00 0.00 0.00 14.75 -
NAPS 4.33 4.34 4.19 3.93 3.92 3.79 3.67 11.66%
Adjusted Per Share Value based on latest NOSH - 351,100
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 58.36 61.91 62.17 60.16 54.04 55.52 58.92 -0.63%
EPS 3.37 3.64 6.10 3.66 2.72 2.68 5.07 -23.85%
DPS 0.00 0.00 4.56 0.00 0.00 0.00 3.69 -
NAPS 1.0828 1.0851 1.0476 0.9828 0.9804 0.9478 0.9177 11.67%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 14.80 12.62 14.12 11.00 9.11 9.50 7.24 -
P/RPS 6.34 5.10 5.68 4.57 4.22 4.28 3.07 62.24%
P/EPS 109.87 86.68 57.92 75.19 83.65 88.62 35.71 111.68%
EY 0.91 1.15 1.73 1.33 1.20 1.13 2.80 -52.76%
DY 0.00 0.00 1.29 0.00 0.00 0.00 2.04 -
P/NAPS 3.42 2.91 3.37 2.80 2.32 2.51 1.97 44.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 22/05/13 28/02/13 29/11/12 24/08/12 24/05/12 24/02/12 -
Price 14.00 16.30 12.88 12.00 10.04 9.65 8.00 -
P/RPS 6.00 6.58 5.18 4.99 4.65 4.35 3.39 46.37%
P/EPS 103.93 111.95 52.83 82.02 92.19 90.02 39.46 90.82%
EY 0.96 0.89 1.89 1.22 1.08 1.11 2.53 -47.61%
DY 0.00 0.00 1.42 0.00 0.00 0.00 1.84 -
P/NAPS 3.23 3.76 3.07 3.05 2.56 2.55 2.18 29.99%

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