[AEON] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -40.28%
YoY- 35.79%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 932,639 893,168 819,345 869,266 872,846 844,684 758,675 14.71%
PBT 107,467 82,098 67,444 74,819 116,335 75,744 51,685 62.69%
Tax -32,025 -24,981 -20,153 -23,707 -30,755 -24,378 -13,446 78.06%
NP 75,442 57,117 47,291 51,112 85,580 51,366 38,239 57.10%
-
NP to SH 75,442 57,117 47,291 51,112 85,580 51,366 38,239 57.10%
-
Tax Rate 29.80% 30.43% 29.88% 31.69% 26.44% 32.18% 26.02% -
Total Cost 857,197 836,051 772,054 818,154 787,266 793,318 720,436 12.24%
-
Net Worth 1,642,943 1,572,736 1,520,193 1,523,530 1,470,796 1,379,824 1,376,463 12.48%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 77,232 - - - 64,062 - - -
Div Payout % 102.37% - - - 74.86% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,642,943 1,572,736 1,520,193 1,523,530 1,470,796 1,379,824 1,376,463 12.48%
NOSH 351,056 351,057 351,083 351,043 351,025 351,100 351,138 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.09% 6.39% 5.77% 5.88% 9.80% 6.08% 5.04% -
ROE 4.59% 3.63% 3.11% 3.35% 5.82% 3.72% 2.78% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 265.67 254.42 233.38 247.62 248.66 240.58 216.06 14.73%
EPS 21.49 16.27 13.47 14.56 24.38 14.63 10.89 57.13%
DPS 22.00 0.00 0.00 0.00 18.25 0.00 0.00 -
NAPS 4.68 4.48 4.33 4.34 4.19 3.93 3.92 12.50%
Adjusted Per Share Value based on latest NOSH - 351,043
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 66.43 63.62 58.36 61.91 62.17 60.16 54.04 14.71%
EPS 5.37 4.07 3.37 3.64 6.10 3.66 2.72 57.18%
DPS 5.50 0.00 0.00 0.00 4.56 0.00 0.00 -
NAPS 1.1702 1.1202 1.0828 1.0851 1.0476 0.9828 0.9804 12.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 14.00 15.40 14.80 12.62 14.12 11.00 9.11 -
P/RPS 5.27 6.05 6.34 5.10 5.68 4.57 4.22 15.91%
P/EPS 65.15 94.65 109.87 86.68 57.92 75.19 83.65 -15.31%
EY 1.54 1.06 0.91 1.15 1.73 1.33 1.20 18.03%
DY 1.57 0.00 0.00 0.00 1.29 0.00 0.00 -
P/NAPS 2.99 3.44 3.42 2.91 3.37 2.80 2.32 18.37%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 29/08/13 22/05/13 28/02/13 29/11/12 24/08/12 -
Price 13.48 15.14 14.00 16.30 12.88 12.00 10.04 -
P/RPS 5.07 5.95 6.00 6.58 5.18 4.99 4.65 5.91%
P/EPS 62.73 93.05 103.93 111.95 52.83 82.02 92.19 -22.58%
EY 1.59 1.07 0.96 0.89 1.89 1.22 1.08 29.32%
DY 1.63 0.00 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 2.88 3.38 3.23 3.76 3.07 3.05 2.56 8.14%

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