[AEON] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 5.06%
YoY- 18.19%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 3,820,428 3,629,032 3,406,141 3,115,504 2,875,784 2,841,456 3,184,331 3.08%
PBT 254,990 328,460 334,342 275,221 240,674 233,413 177,072 6.26%
Tax -72,591 -102,088 -98,993 -79,406 -74,994 -70,292 -55,551 4.55%
NP 182,399 226,372 235,349 195,815 165,680 163,121 121,521 6.99%
-
NP to SH 183,934 226,390 235,349 195,815 165,680 163,121 121,521 7.14%
-
Tax Rate 28.47% 31.08% 29.61% 28.85% 31.16% 30.11% 31.37% -
Total Cost 3,638,029 3,402,660 3,170,792 2,919,689 2,710,104 2,678,335 3,062,810 2.90%
-
Net Worth 1,839,239 1,670,760 1,520,193 1,376,463 1,203,842 1,035,740 894,574 12.75%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 70,200 77,232 64,062 51,781 42,114 31,591 31,600 14.22%
Div Payout % 38.17% 34.11% 27.22% 26.44% 25.42% 19.37% 26.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,839,239 1,670,760 1,520,193 1,376,463 1,203,842 1,035,740 894,574 12.75%
NOSH 1,404,000 1,404,000 351,083 351,138 350,974 351,098 350,813 25.99%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.77% 6.24% 6.91% 6.29% 5.76% 5.74% 3.82% -
ROE 10.00% 13.55% 15.48% 14.23% 13.76% 15.75% 13.58% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 272.11 258.48 970.18 887.26 819.37 809.30 907.70 -18.18%
EPS 13.10 16.12 67.03 55.77 47.21 46.46 34.64 -14.95%
DPS 5.00 5.50 18.25 14.75 12.00 9.00 9.00 -9.32%
NAPS 1.31 1.19 4.33 3.92 3.43 2.95 2.55 -10.50%
Adjusted Per Share Value based on latest NOSH - 351,138
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 272.11 258.48 242.60 221.90 204.83 202.38 226.80 3.08%
EPS 13.10 16.12 16.76 13.95 11.80 11.62 8.66 7.13%
DPS 5.00 5.50 4.56 3.69 3.00 2.25 2.25 14.22%
NAPS 1.31 1.19 1.0828 0.9804 0.8574 0.7377 0.6372 12.75%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 3.10 3.98 14.80 9.11 7.24 4.90 4.28 -
P/RPS 1.14 1.54 1.53 1.03 0.88 0.61 0.47 15.90%
P/EPS 23.66 24.68 22.08 16.34 15.34 10.55 12.36 11.42%
EY 4.23 4.05 4.53 6.12 6.52 9.48 8.09 -10.23%
DY 1.61 1.38 1.23 1.62 1.66 1.84 2.10 -4.32%
P/NAPS 2.37 3.34 3.42 2.32 2.11 1.66 1.68 5.89%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 28/08/14 29/08/13 24/08/12 25/08/11 26/08/10 13/08/09 -
Price 2.79 3.93 14.00 10.04 6.95 5.06 4.78 -
P/RPS 1.03 1.52 1.44 1.13 0.85 0.63 0.53 11.70%
P/EPS 21.30 24.37 20.88 18.00 14.72 10.89 13.80 7.49%
EY 4.70 4.10 4.79 5.55 6.79 9.18 7.25 -6.96%
DY 1.79 1.40 1.30 1.47 1.73 1.78 1.88 -0.81%
P/NAPS 2.13 3.30 3.23 2.56 2.03 1.72 1.87 2.19%

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