[AEON] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 25.44%
YoY- 8.94%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 3,834,640 3,705,477 3,514,418 3,255,669 2,984,614 2,894,482 2,747,782 5.70%
PBT 210,841 301,327 331,828 299,478 277,272 240,294 194,372 1.36%
Tax -79,170 -89,450 -100,866 -86,653 -81,919 -74,993 -60,843 4.48%
NP 131,671 211,877 230,962 212,825 195,353 165,301 133,529 -0.23%
-
NP to SH 133,407 212,706 230,962 212,825 195,353 165,301 133,529 -0.01%
-
Tax Rate 37.55% 29.69% 30.40% 28.93% 29.54% 31.21% 31.30% -
Total Cost 3,702,969 3,493,600 3,283,456 3,042,844 2,789,261 2,729,181 2,614,253 5.97%
-
Net Worth 1,839,239 1,923,480 1,642,708 1,470,784 1,288,080 1,126,812 982,863 11.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 56,160 70,200 77,221 64,061 51,768 42,123 31,592 10.05%
Div Payout % 42.10% 33.00% 33.43% 30.10% 26.50% 25.48% 23.66% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,839,239 1,923,480 1,642,708 1,470,784 1,288,080 1,126,812 982,863 11.00%
NOSH 1,404,000 1,404,000 351,006 351,022 350,975 351,032 351,022 25.97%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.43% 5.72% 6.57% 6.54% 6.55% 5.71% 4.86% -
ROE 7.25% 11.06% 14.06% 14.47% 15.17% 14.67% 13.59% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 273.12 263.92 1,001.24 927.48 850.38 824.56 782.79 -16.08%
EPS 9.50 15.15 65.80 60.63 55.66 47.09 38.04 -20.63%
DPS 4.00 5.00 22.00 18.25 14.75 12.00 9.00 -12.63%
NAPS 1.31 1.37 4.68 4.19 3.67 3.21 2.80 -11.88%
Adjusted Per Share Value based on latest NOSH - 351,025
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 273.12 263.92 250.31 231.89 212.58 206.16 195.71 5.70%
EPS 9.50 15.15 16.45 15.16 13.91 11.77 9.51 -0.01%
DPS 4.00 5.00 5.50 4.56 3.69 3.00 2.25 10.05%
NAPS 1.31 1.37 1.17 1.0476 0.9174 0.8026 0.70 11.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.73 3.15 14.00 14.12 7.24 6.09 4.96 -
P/RPS 1.00 1.19 1.40 1.52 0.85 0.74 0.63 8.00%
P/EPS 28.73 20.79 21.28 23.29 13.01 12.93 13.04 14.06%
EY 3.48 4.81 4.70 4.29 7.69 7.73 7.67 -12.33%
DY 1.47 1.59 1.57 1.29 2.04 1.97 1.81 -3.40%
P/NAPS 2.08 2.30 2.99 3.37 1.97 1.90 1.77 2.72%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 26/02/15 27/02/14 28/02/13 24/02/12 25/02/11 23/02/10 -
Price 2.58 3.19 13.48 12.88 8.00 6.00 4.98 -
P/RPS 0.94 1.21 1.35 1.39 0.94 0.73 0.64 6.61%
P/EPS 27.15 21.06 20.49 21.24 14.37 12.74 13.09 12.92%
EY 3.68 4.75 4.88 4.71 6.96 7.85 7.64 -11.45%
DY 1.55 1.57 1.63 1.42 1.84 2.00 1.81 -2.55%
P/NAPS 1.97 2.33 2.88 3.07 2.18 1.87 1.78 1.70%

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