[AEON] YoY Annual (Unaudited) 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
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 CAGR
Revenue 3,255,669 2,984,614 2,894,482 2,747,782 3,433,049 2,886,220 1,941,431 8.98%
PBT 299,478 277,272 240,294 194,372 176,349 159,006 140,741 13.39%
Tax -86,653 -81,919 -74,993 -60,843 -55,745 -53,830 -37,495 14.96%
NP 212,825 195,353 165,301 133,529 120,604 105,176 103,246 12.80%
-
NP to SH 212,825 195,353 165,301 133,529 120,604 105,176 103,246 12.80%
-
Tax Rate 28.93% 29.54% 31.21% 31.30% 31.61% 33.85% 26.64% -
Total Cost 3,042,844 2,789,261 2,729,181 2,614,253 3,312,445 2,781,044 1,838,185 8.75%
-
Net Worth 1,470,784 1,288,080 1,126,812 982,863 881,012 394,904 705,505 13.01%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 CAGR
Div 64,061 51,768 42,123 31,592 31,590 14,041 28,079 14.72%
Div Payout % 30.10% 26.50% 25.48% 23.66% 26.19% 13.35% 27.20% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 CAGR
Net Worth 1,470,784 1,288,080 1,126,812 982,863 881,012 394,904 705,505 13.01%
NOSH 351,022 350,975 351,032 351,022 351,001 175,513 175,498 12.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 CAGR
NP Margin 6.54% 6.55% 5.71% 4.86% 3.51% 3.64% 5.32% -
ROE 14.47% 15.17% 14.67% 13.59% 13.69% 26.63% 14.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 CAGR
RPS 927.48 850.38 824.56 782.79 978.07 1,644.45 1,106.24 -2.89%
EPS 60.63 55.66 47.09 38.04 34.36 29.96 58.83 0.50%
DPS 18.25 14.75 12.00 9.00 9.00 8.00 16.00 2.21%
NAPS 4.19 3.67 3.21 2.80 2.51 2.25 4.02 0.69%
Adjusted Per Share Value based on latest NOSH - 351,013
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 CAGR
RPS 231.89 212.58 206.16 195.71 244.52 205.57 138.28 8.98%
EPS 15.16 13.91 11.77 9.51 8.59 7.49 7.35 12.81%
DPS 4.56 3.69 3.00 2.25 2.25 1.00 2.00 14.71%
NAPS 1.0476 0.9174 0.8026 0.70 0.6275 0.2813 0.5025 13.01%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 21/12/07 29/12/06 -
Price 14.12 7.24 6.09 4.96 4.20 5.10 3.60 -
P/RPS 1.52 0.85 0.74 0.63 0.43 0.31 0.33 28.95%
P/EPS 23.29 13.01 12.93 13.04 12.22 8.51 6.12 24.92%
EY 4.29 7.69 7.73 7.67 8.18 11.75 16.34 -19.96%
DY 1.29 2.04 1.97 1.81 2.14 1.57 4.44 -18.60%
P/NAPS 3.37 1.97 1.90 1.77 1.67 2.27 0.90 24.58%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/06 CAGR
Date 28/02/13 24/02/12 25/02/11 23/02/10 20/02/09 22/02/08 16/02/07 -
Price 12.88 8.00 6.00 4.98 3.66 4.80 3.90 -
P/RPS 1.39 0.94 0.73 0.64 0.37 0.29 0.35 25.81%
P/EPS 21.24 14.37 12.74 13.09 10.65 8.01 6.63 21.39%
EY 4.71 6.96 7.85 7.64 9.39 12.48 15.08 -17.61%
DY 1.42 1.84 2.00 1.81 2.46 1.67 4.10 -16.18%
P/NAPS 3.07 2.18 1.87 1.78 1.46 2.13 0.97 21.14%

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