[AEON] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.89%
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,851,131 2,841,456 2,780,760 2,747,783 2,961,190 3,184,331 3,298,095 -9.24%
PBT 252,527 233,413 215,998 194,372 176,697 177,072 175,034 27.65%
Tax -75,530 -70,292 -67,358 -60,843 -54,072 -55,551 -54,032 24.99%
NP 176,997 163,121 148,640 133,529 122,625 121,521 121,002 28.82%
-
NP to SH 176,997 163,121 148,640 133,529 122,625 121,521 121,002 28.82%
-
Tax Rate 29.91% 30.11% 31.18% 31.30% 30.60% 31.37% 30.87% -
Total Cost 2,674,134 2,678,335 2,632,120 2,614,254 2,838,565 3,062,810 3,177,093 -10.84%
-
Net Worth 1,084,198 1,035,740 1,035,266 982,838 926,837 894,574 909,432 12.42%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 31,591 31,591 31,591 31,591 31,600 31,600 31,600 -0.01%
Div Payout % 17.85% 19.37% 21.25% 23.66% 25.77% 26.00% 26.12% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,084,198 1,035,740 1,035,266 982,838 926,837 894,574 909,432 12.42%
NOSH 350,873 351,098 350,937 351,013 351,074 350,813 351,132 -0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.21% 5.74% 5.35% 4.86% 4.14% 3.82% 3.67% -
ROE 16.33% 15.75% 14.36% 13.59% 13.23% 13.58% 13.31% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 812.58 809.30 792.38 782.81 843.46 907.70 939.27 -9.19%
EPS 50.44 46.46 42.36 38.04 34.93 34.64 34.46 28.88%
DPS 9.00 9.00 9.00 9.00 9.00 9.00 9.00 0.00%
NAPS 3.09 2.95 2.95 2.80 2.64 2.55 2.59 12.47%
Adjusted Per Share Value based on latest NOSH - 351,013
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 203.07 202.38 198.06 195.71 210.91 226.80 234.91 -9.24%
EPS 12.61 11.62 10.59 9.51 8.73 8.66 8.62 28.83%
DPS 2.25 2.25 2.25 2.25 2.25 2.25 2.25 0.00%
NAPS 0.7722 0.7377 0.7374 0.70 0.6601 0.6372 0.6477 12.42%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 6.01 4.90 5.02 4.96 4.75 4.28 3.70 -
P/RPS 0.74 0.61 0.63 0.63 0.56 0.47 0.39 53.20%
P/EPS 11.91 10.55 11.85 13.04 13.60 12.36 10.74 7.12%
EY 8.39 9.48 8.44 7.67 7.35 8.09 9.31 -6.69%
DY 1.50 1.84 1.79 1.81 1.89 2.10 2.43 -27.48%
P/NAPS 1.94 1.66 1.70 1.77 1.80 1.68 1.43 22.52%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 18/05/10 23/02/10 18/11/09 13/08/09 26/05/09 -
Price 6.00 5.06 4.99 4.98 4.99 4.78 4.22 -
P/RPS 0.74 0.63 0.63 0.64 0.59 0.53 0.45 39.27%
P/EPS 11.89 10.89 11.78 13.09 14.29 13.80 12.25 -1.96%
EY 8.41 9.18 8.49 7.64 7.00 7.25 8.17 1.94%
DY 1.50 1.78 1.80 1.81 1.80 1.88 2.13 -20.82%
P/NAPS 1.94 1.72 1.69 1.78 1.89 1.87 1.63 12.29%

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