[AEON] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 23.31%
YoY- 58.0%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,477,064 3,117,856 2,882,592 2,921,128 2,789,220 3,329,036 2,799,728 3.67%
PBT 299,276 222,856 265,556 237,580 151,076 156,336 162,056 10.75%
Tax -94,828 -72,296 -79,116 -72,920 -46,860 -53,712 -54,408 9.69%
NP 204,448 150,560 186,440 164,660 104,216 102,624 107,648 11.27%
-
NP to SH 204,448 150,560 186,440 164,660 104,216 102,624 107,648 11.27%
-
Tax Rate 31.69% 32.44% 29.79% 30.69% 31.02% 34.36% 33.57% -
Total Cost 3,272,616 2,967,296 2,696,152 2,756,468 2,685,004 3,226,412 2,692,080 3.30%
-
Net Worth 1,523,530 1,330,742 1,172,269 1,035,266 909,432 816,008 733,804 12.93%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,523,530 1,330,742 1,172,269 1,035,266 909,432 816,008 733,804 12.93%
NOSH 351,043 351,119 350,978 350,937 351,132 175,485 175,551 12.23%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.88% 4.83% 6.47% 5.64% 3.74% 3.08% 3.84% -
ROE 13.42% 11.31% 15.90% 15.91% 11.46% 12.58% 14.67% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 990.49 887.98 821.30 832.38 794.35 1,897.04 1,594.82 -7.62%
EPS 58.24 42.88 53.12 46.92 29.68 58.48 61.32 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.34 3.79 3.34 2.95 2.59 4.65 4.18 0.62%
Adjusted Per Share Value based on latest NOSH - 350,937
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 247.65 222.07 205.31 208.06 198.66 237.11 199.41 3.67%
EPS 14.56 10.72 13.28 11.73 7.42 7.31 7.67 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0851 0.9478 0.8349 0.7374 0.6477 0.5812 0.5227 12.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 12.62 9.50 5.95 5.02 3.70 4.75 4.15 -
P/RPS 1.27 1.07 0.72 0.60 0.47 0.25 0.26 30.22%
P/EPS 21.67 22.15 11.20 10.70 12.47 8.12 6.77 21.37%
EY 4.61 4.51 8.93 9.35 8.02 12.31 14.78 -17.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.51 1.78 1.70 1.43 1.02 0.99 19.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 24/05/12 26/05/11 18/05/10 26/05/09 27/05/08 25/05/07 -
Price 16.30 9.65 6.45 4.99 4.22 5.30 4.72 -
P/RPS 1.65 1.09 0.79 0.60 0.53 0.28 0.30 32.82%
P/EPS 27.99 22.50 12.14 10.64 14.22 9.06 7.70 23.97%
EY 3.57 4.44 8.24 9.40 7.03 11.03 12.99 -19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 2.55 1.93 1.69 1.63 1.14 1.13 22.16%

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