[AEON] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 20.78%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 857,719 945,506 932,639 893,168 819,345 869,266 872,846 -1.16%
PBT 72,150 66,745 107,467 82,098 67,444 74,819 116,335 -27.33%
Tax -25,212 -19,870 -32,025 -24,981 -20,153 -23,707 -30,755 -12.44%
NP 46,938 46,875 75,442 57,117 47,291 51,112 85,580 -33.06%
-
NP to SH 46,956 46,875 75,442 57,117 47,291 51,112 85,580 -33.05%
-
Tax Rate 34.94% 29.77% 29.80% 30.43% 29.88% 31.69% 26.44% -
Total Cost 810,781 898,631 857,197 836,051 772,054 818,154 787,266 1.98%
-
Net Worth 1,670,760 1,692,415 1,642,943 1,572,736 1,520,193 1,523,530 1,470,796 8.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 77,232 - - - 64,062 -
Div Payout % - - 102.37% - - - 74.86% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,670,760 1,692,415 1,642,943 1,572,736 1,520,193 1,523,530 1,470,796 8.89%
NOSH 1,404,000 351,123 351,056 351,057 351,083 351,043 351,025 152.61%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.47% 4.96% 8.09% 6.39% 5.77% 5.88% 9.80% -
ROE 2.81% 2.77% 4.59% 3.63% 3.11% 3.35% 5.82% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 61.09 269.28 265.67 254.42 233.38 247.62 248.66 -60.87%
EPS 3.34 13.35 21.49 16.27 13.47 14.56 24.38 -73.52%
DPS 0.00 0.00 22.00 0.00 0.00 0.00 18.25 -
NAPS 1.19 4.82 4.68 4.48 4.33 4.34 4.19 -56.89%
Adjusted Per Share Value based on latest NOSH - 351,057
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 61.09 67.34 66.43 63.62 58.36 61.91 62.17 -1.16%
EPS 3.34 3.34 5.37 4.07 3.37 3.64 6.10 -33.14%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 4.56 -
NAPS 1.19 1.2054 1.1702 1.1202 1.0828 1.0851 1.0476 8.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.98 14.38 14.00 15.40 14.80 12.62 14.12 -
P/RPS 6.51 5.34 5.27 6.05 6.34 5.10 5.68 9.54%
P/EPS 119.00 107.72 65.15 94.65 109.87 86.68 57.92 61.82%
EY 0.84 0.93 1.54 1.06 0.91 1.15 1.73 -38.30%
DY 0.00 0.00 1.57 0.00 0.00 0.00 1.29 -
P/NAPS 3.34 2.98 2.99 3.44 3.42 2.91 3.37 -0.59%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 15/05/14 27/02/14 25/11/13 29/08/13 22/05/13 28/02/13 -
Price 3.93 15.06 13.48 15.14 14.00 16.30 12.88 -
P/RPS 6.43 5.59 5.07 5.95 6.00 6.58 5.18 15.54%
P/EPS 117.51 112.81 62.73 93.05 103.93 111.95 52.83 70.64%
EY 0.85 0.89 1.59 1.07 0.96 0.89 1.89 -41.38%
DY 0.00 0.00 1.63 0.00 0.00 0.00 1.42 -
P/NAPS 3.30 3.12 2.88 3.38 3.23 3.76 3.07 4.94%

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