[AEON] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 0.91%
YoY- 0.16%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 3,210,090 2,917,053 2,851,131 2,961,190 3,335,530 2,053,977 587,798 32.66%
PBT 282,105 243,866 252,527 176,697 183,430 91,793 48,510 34.06%
Tax -83,692 -75,628 -75,530 -54,072 -60,003 -33,303 -15,212 32.83%
NP 198,413 168,238 176,997 122,625 123,427 58,490 33,298 34.60%
-
NP to SH 198,413 168,238 176,997 122,625 122,427 58,490 33,298 34.60%
-
Tax Rate 29.67% 31.01% 29.91% 30.60% 32.71% 36.28% 31.36% -
Total Cost 3,011,677 2,748,815 2,674,134 2,838,565 3,212,103 1,995,487 554,500 32.54%
-
Net Worth 1,379,824 1,211,300 1,084,198 926,837 838,648 702,105 526,441 17.40%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 51,781 42,114 31,591 31,600 29,831 - 26,329 11.92%
Div Payout % 26.10% 25.03% 17.85% 25.77% 24.37% - 79.07% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,379,824 1,211,300 1,084,198 926,837 838,648 702,105 526,441 17.40%
NOSH 351,100 351,101 350,873 351,074 350,898 175,526 175,480 12.24%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.18% 5.77% 6.21% 4.14% 3.70% 2.85% 5.66% -
ROE 14.38% 13.89% 16.33% 13.23% 14.60% 8.33% 6.33% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 914.29 830.83 812.58 843.46 950.57 1,170.18 334.96 18.19%
EPS 56.51 47.92 50.44 34.93 34.89 33.32 18.98 19.92%
DPS 14.75 12.00 9.00 9.00 8.50 0.00 15.00 -0.27%
NAPS 3.93 3.45 3.09 2.64 2.39 4.00 3.00 4.59%
Adjusted Per Share Value based on latest NOSH - 351,074
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 228.64 207.77 203.07 210.91 237.57 146.29 41.87 32.66%
EPS 14.13 11.98 12.61 8.73 8.72 4.17 2.37 34.62%
DPS 3.69 3.00 2.25 2.25 2.12 0.00 1.88 11.88%
NAPS 0.9828 0.8627 0.7722 0.6601 0.5973 0.5001 0.375 17.40%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 11.00 6.90 6.01 4.75 4.18 5.25 2.92 -
P/RPS 1.20 0.83 0.74 0.56 0.44 0.45 0.87 5.50%
P/EPS 19.46 14.40 11.91 13.60 11.98 15.76 15.39 3.98%
EY 5.14 6.94 8.39 7.35 8.35 6.35 6.50 -3.83%
DY 1.34 1.74 1.50 1.89 2.03 0.00 5.14 -20.05%
P/NAPS 2.80 2.00 1.94 1.80 1.75 1.31 0.97 19.30%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 24/11/11 30/11/10 18/11/09 12/11/08 22/11/07 07/11/06 -
Price 12.00 6.90 6.00 4.99 4.00 4.88 3.05 -
P/RPS 1.31 0.83 0.74 0.59 0.42 0.42 0.91 6.25%
P/EPS 21.23 14.40 11.89 14.29 11.46 14.64 16.07 4.74%
EY 4.71 6.94 8.41 7.00 8.72 6.83 6.22 -4.52%
DY 1.23 1.74 1.50 1.80 2.13 0.00 4.92 -20.61%
P/NAPS 3.05 2.00 1.94 1.89 1.67 1.22 1.02 20.00%

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