[AEON] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -26.15%
YoY- 58.0%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 759,706 708,829 695,665 730,282 716,355 699,154 634,969 12.66%
PBT 65,548 65,668 49,683 59,395 77,781 46,554 32,268 60.18%
Tax -21,503 -19,458 -15,802 -18,230 -22,040 -14,220 -12,868 40.68%
NP 44,045 46,210 33,881 41,165 55,741 32,334 19,400 72.48%
-
NP to SH 44,045 46,210 33,881 41,165 55,741 32,334 19,400 72.48%
-
Tax Rate 32.80% 29.63% 31.81% 30.69% 28.34% 30.55% 39.88% -
Total Cost 715,661 662,619 661,784 689,117 660,614 666,820 615,569 10.53%
-
Net Worth 1,126,569 1,084,198 1,035,740 1,035,266 982,838 926,837 894,574 16.56%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 42,114 - - - 31,591 - - -
Div Payout % 95.62% - - - 56.68% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,126,569 1,084,198 1,035,740 1,035,266 982,838 926,837 894,574 16.56%
NOSH 350,956 350,873 351,098 350,937 351,013 351,074 350,813 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.80% 6.52% 4.87% 5.64% 7.78% 4.62% 3.06% -
ROE 3.91% 4.26% 3.27% 3.98% 5.67% 3.49% 2.17% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 216.47 202.02 198.14 208.09 204.08 199.15 181.00 12.63%
EPS 12.55 13.17 9.65 11.73 15.88 9.21 5.53 72.43%
DPS 12.00 0.00 0.00 0.00 9.00 0.00 0.00 -
NAPS 3.21 3.09 2.95 2.95 2.80 2.64 2.55 16.53%
Adjusted Per Share Value based on latest NOSH - 350,937
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 54.11 50.49 49.55 52.01 51.02 49.80 45.23 12.65%
EPS 3.14 3.29 2.41 2.93 3.97 2.30 1.38 72.73%
DPS 3.00 0.00 0.00 0.00 2.25 0.00 0.00 -
NAPS 0.8024 0.7722 0.7377 0.7374 0.70 0.6601 0.6372 16.56%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.09 6.01 4.90 5.02 4.96 4.75 4.28 -
P/RPS 2.81 2.97 2.47 2.41 2.43 2.39 2.36 12.30%
P/EPS 48.53 45.63 50.78 42.80 31.23 51.57 77.40 -26.68%
EY 2.06 2.19 1.97 2.34 3.20 1.94 1.29 36.50%
DY 1.97 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 1.90 1.94 1.66 1.70 1.77 1.80 1.68 8.52%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 26/08/10 18/05/10 23/02/10 18/11/09 13/08/09 -
Price 6.00 6.00 5.06 4.99 4.98 4.99 4.78 -
P/RPS 2.77 2.97 2.55 2.40 2.44 2.51 2.64 3.24%
P/EPS 47.81 45.56 52.44 42.54 31.36 54.18 86.44 -32.54%
EY 2.09 2.20 1.91 2.35 3.19 1.85 1.16 47.90%
DY 2.00 0.00 0.00 0.00 1.81 0.00 0.00 -
P/NAPS 1.87 1.94 1.72 1.69 1.78 1.89 1.87 0.00%

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