[AEON] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.09%
YoY- 2.67%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,177,097 2,876,462 2,846,368 2,708,570 3,337,716 2,738,636 1,649,625 11.53%
PBT 244,190 237,757 232,994 155,454 154,990 122,390 109,037 14.36%
Tax -74,530 -72,166 -71,320 -51,737 -53,968 -44,404 -24,822 20.09%
NP 169,660 165,590 161,674 103,717 101,022 77,986 84,214 12.37%
-
NP to SH 169,660 165,590 161,674 103,717 101,022 77,986 84,214 12.37%
-
Tax Rate 30.52% 30.35% 30.61% 33.28% 34.82% 36.28% 22.76% -
Total Cost 3,007,437 2,710,872 2,684,693 2,604,853 3,236,693 2,660,649 1,565,410 11.48%
-
Net Worth 1,379,511 1,211,039 1,084,460 926,716 838,736 744,067 666,884 12.86%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,379,511 1,211,039 1,084,460 926,716 838,736 744,067 666,884 12.86%
NOSH 351,020 351,025 350,958 351,028 350,935 175,487 175,495 12.23%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.34% 5.76% 5.68% 3.83% 3.03% 2.85% 5.11% -
ROE 12.30% 13.67% 14.91% 11.19% 12.04% 10.48% 12.63% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 905.10 819.44 811.03 771.61 951.09 1,560.59 939.98 -0.62%
EPS 48.33 47.17 46.07 29.55 28.79 44.44 47.99 0.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.93 3.45 3.09 2.64 2.39 4.24 3.80 0.56%
Adjusted Per Share Value based on latest NOSH - 351,074
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 226.29 204.88 202.73 192.92 237.73 195.06 117.49 11.53%
EPS 12.08 11.79 11.52 7.39 7.20 5.55 6.00 12.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9826 0.8626 0.7724 0.6601 0.5974 0.53 0.475 12.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 11.00 6.90 6.01 4.75 4.18 5.25 2.92 -
P/RPS 1.22 0.84 0.74 0.62 0.44 0.34 0.31 25.62%
P/EPS 22.76 14.63 13.05 16.08 14.52 11.81 6.09 24.54%
EY 4.39 6.84 7.67 6.22 6.89 8.46 16.43 -19.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 2.00 1.94 1.80 1.75 1.24 0.77 23.98%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 30/11/10 18/11/09 12/11/08 22/11/07 07/11/06 -
Price 12.00 6.90 6.00 4.99 4.00 4.88 3.05 -
P/RPS 1.33 0.84 0.74 0.65 0.42 0.31 0.32 26.77%
P/EPS 24.83 14.63 13.02 16.89 13.90 10.98 6.36 25.45%
EY 4.03 6.84 7.68 5.92 7.20 9.11 15.73 -20.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.00 1.94 1.89 1.67 1.15 0.80 24.96%

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