[AEON] YoY Cumulative 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- -69.17%
YoY- 58.0%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 869,266 779,464 720,648 730,282 697,305 832,259 699,932 3.67%
PBT 74,819 55,714 66,389 59,395 37,769 39,084 40,514 10.75%
Tax -23,707 -18,074 -19,779 -18,230 -11,715 -13,428 -13,602 9.69%
NP 51,112 37,640 46,610 41,165 26,054 25,656 26,912 11.27%
-
NP to SH 51,112 37,640 46,610 41,165 26,054 25,656 26,912 11.27%
-
Tax Rate 31.69% 32.44% 29.79% 30.69% 31.02% 34.36% 33.57% -
Total Cost 818,154 741,824 674,038 689,117 671,251 806,603 673,020 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 3.35% 2.83% 3.98% 3.98% 2.86% 3.14% 3.67% -
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 247.62 221.99 205.33 208.09 198.59 474.26 398.71 -7.62%
EPS 14.56 10.72 13.28 11.73 7.42 14.62 15.33 -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 61.91 55.52 51.33 52.01 49.67 59.28 49.85 3.67%
EPS 3.64 2.68 3.32 2.93 1.86 1.83 1.92 11.23%
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 5.10 4.28 2.90 2.41 1.86 1.00 1.04 30.31%
P/EPS 86.68 88.62 44.80 42.80 49.87 32.49 27.07 21.38%
EY 1.15 1.13 2.23 2.34 2.01 3.08 3.69 -17.64%
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 6.58 4.35 3.14 2.40 2.13 1.12 1.18 33.13%
P/EPS 111.95 90.02 48.57 42.54 56.87 36.25 30.79 23.97%
EY 0.89 1.11 2.06 2.35 1.76 2.76 3.25 -19.39%
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