[AEON] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 57.3%
YoY- 18.18%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 3,705,477 3,514,418 3,255,669 2,984,614 2,894,482 2,747,782 3,433,049 1.28%
PBT 301,327 331,828 299,478 277,272 240,294 194,372 176,349 9.33%
Tax -89,450 -100,866 -86,653 -81,919 -74,993 -60,843 -55,745 8.19%
NP 211,877 230,962 212,825 195,353 165,301 133,529 120,604 9.84%
-
NP to SH 212,706 230,962 212,825 195,353 165,301 133,529 120,604 9.91%
-
Tax Rate 29.69% 30.40% 28.93% 29.54% 31.21% 31.30% 31.61% -
Total Cost 3,493,600 3,283,456 3,042,844 2,789,261 2,729,181 2,614,253 3,312,445 0.89%
-
Net Worth 1,923,480 1,642,708 1,470,784 1,288,080 1,126,812 982,863 881,012 13.89%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 70,200 77,221 64,061 51,768 42,123 31,592 31,590 14.22%
Div Payout % 33.00% 33.43% 30.10% 26.50% 25.48% 23.66% 26.19% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,923,480 1,642,708 1,470,784 1,288,080 1,126,812 982,863 881,012 13.89%
NOSH 1,404,000 351,006 351,022 350,975 351,032 351,022 351,001 25.97%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.72% 6.57% 6.54% 6.55% 5.71% 4.86% 3.51% -
ROE 11.06% 14.06% 14.47% 15.17% 14.67% 13.59% 13.69% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 263.92 1,001.24 927.48 850.38 824.56 782.79 978.07 -19.60%
EPS 15.15 65.80 60.63 55.66 47.09 38.04 34.36 -12.75%
DPS 5.00 22.00 18.25 14.75 12.00 9.00 9.00 -9.32%
NAPS 1.37 4.68 4.19 3.67 3.21 2.80 2.51 -9.59%
Adjusted Per Share Value based on latest NOSH - 351,060
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 263.92 250.31 231.89 212.58 206.16 195.71 244.52 1.28%
EPS 15.15 16.45 15.16 13.91 11.77 9.51 8.59 9.91%
DPS 5.00 5.50 4.56 3.69 3.00 2.25 2.25 14.22%
NAPS 1.37 1.17 1.0476 0.9174 0.8026 0.70 0.6275 13.89%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 3.15 14.00 14.12 7.24 6.09 4.96 4.20 -
P/RPS 1.19 1.40 1.52 0.85 0.74 0.63 0.43 18.48%
P/EPS 20.79 21.28 23.29 13.01 12.93 13.04 12.22 9.25%
EY 4.81 4.70 4.29 7.69 7.73 7.67 8.18 -8.46%
DY 1.59 1.57 1.29 2.04 1.97 1.81 2.14 -4.82%
P/NAPS 2.30 2.99 3.37 1.97 1.90 1.77 1.67 5.47%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 27/02/14 28/02/13 24/02/12 25/02/11 23/02/10 20/02/09 -
Price 3.19 13.48 12.88 8.00 6.00 4.98 3.66 -
P/RPS 1.21 1.35 1.39 0.94 0.73 0.64 0.37 21.82%
P/EPS 21.06 20.49 21.24 14.37 12.74 13.09 10.65 12.02%
EY 4.75 4.88 4.71 6.96 7.85 7.64 9.39 -10.73%
DY 1.57 1.63 1.42 1.84 2.00 1.81 2.46 -7.20%
P/NAPS 2.33 2.88 3.07 2.18 1.87 1.78 1.46 8.09%

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