[AEON] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 72.25%
YoY- -0.31%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 940,799 811,103 1,107,073 971,659 930,593 857,719 945,506 -0.33%
PBT 45,182 22,301 70,257 100,151 62,281 72,150 66,745 -22.88%
Tax -15,608 -7,040 -21,183 -25,677 -18,691 -25,212 -19,870 -14.85%
NP 29,574 15,261 49,074 74,474 43,590 46,938 46,875 -26.41%
-
NP to SH 30,034 15,662 49,397 75,211 43,664 46,956 46,875 -25.65%
-
Tax Rate 34.54% 31.57% 30.15% 25.64% 30.01% 34.94% 29.77% -
Total Cost 911,225 795,842 1,057,999 897,185 887,003 810,781 898,631 0.93%
-
Net Worth 1,797,119 1,839,239 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 4.07%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 70,200 - - - -
Div Payout % - - - 93.34% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,797,119 1,839,239 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 4.07%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 351,123 151.71%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.14% 1.88% 4.43% 7.66% 4.68% 5.47% 4.96% -
ROE 1.67% 0.85% 2.71% 3.91% 2.55% 2.81% 2.77% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 67.01 57.77 78.85 69.21 66.28 61.09 269.28 -60.40%
EPS 2.14 1.12 3.52 5.36 3.11 3.34 13.35 -70.45%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.28 1.31 1.30 1.37 1.22 1.19 4.82 -58.65%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 67.01 57.77 78.85 69.21 66.28 61.09 67.34 -0.32%
EPS 2.14 1.12 3.52 5.36 3.11 3.34 3.34 -25.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.28 1.31 1.30 1.37 1.22 1.19 1.2054 4.08%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.70 3.10 2.96 3.15 3.76 3.98 14.38 -
P/RPS 4.03 5.37 3.75 4.55 5.67 6.51 5.34 -17.09%
P/EPS 126.22 277.90 84.13 58.80 120.90 119.00 107.72 11.13%
EY 0.79 0.36 1.19 1.70 0.83 0.84 0.93 -10.29%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 2.11 2.37 2.28 2.30 3.08 3.34 2.98 -20.54%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 21/05/15 26/02/15 20/11/14 28/08/14 15/05/14 -
Price 2.75 2.79 3.16 3.19 3.51 3.93 15.06 -
P/RPS 4.10 4.83 4.01 4.61 5.30 6.43 5.59 -18.65%
P/EPS 128.55 250.11 89.82 59.55 112.86 117.51 112.81 9.08%
EY 0.78 0.40 1.11 1.68 0.89 0.85 0.89 -8.41%
DY 0.00 0.00 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 2.15 2.13 2.43 2.33 2.88 3.30 3.12 -21.96%

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