[AEON] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 8.51%
YoY- 44.34%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 3,454,625 3,210,090 2,917,053 2,851,131 2,961,190 3,335,530 2,053,977 9.04%
PBT 340,696 282,105 243,866 252,527 176,697 183,430 91,793 24.40%
Tax -99,596 -83,692 -75,628 -75,530 -54,072 -60,003 -33,303 20.01%
NP 241,100 198,413 168,238 176,997 122,625 123,427 58,490 26.59%
-
NP to SH 241,100 198,413 168,238 176,997 122,625 122,427 58,490 26.59%
-
Tax Rate 29.23% 29.67% 31.01% 29.91% 30.60% 32.71% 36.28% -
Total Cost 3,213,525 3,011,677 2,748,815 2,674,134 2,838,565 3,212,103 1,995,487 8.25%
-
Net Worth 1,572,736 1,379,824 1,211,300 1,084,198 926,837 838,648 702,105 14.37%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 64,062 51,781 42,114 31,591 31,600 29,831 - -
Div Payout % 26.57% 26.10% 25.03% 17.85% 25.77% 24.37% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,572,736 1,379,824 1,211,300 1,084,198 926,837 838,648 702,105 14.37%
NOSH 351,057 351,100 351,101 350,873 351,074 350,898 175,526 12.23%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.98% 6.18% 5.77% 6.21% 4.14% 3.70% 2.85% -
ROE 15.33% 14.38% 13.89% 16.33% 13.23% 14.60% 8.33% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 984.06 914.29 830.83 812.58 843.46 950.57 1,170.18 -2.84%
EPS 68.68 56.51 47.92 50.44 34.93 34.89 33.32 12.79%
DPS 18.25 14.75 12.00 9.00 9.00 8.50 0.00 -
NAPS 4.48 3.93 3.45 3.09 2.64 2.39 4.00 1.90%
Adjusted Per Share Value based on latest NOSH - 350,873
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 246.06 228.64 207.77 203.07 210.91 237.57 146.29 9.04%
EPS 17.17 14.13 11.98 12.61 8.73 8.72 4.17 26.57%
DPS 4.56 3.69 3.00 2.25 2.25 2.12 0.00 -
NAPS 1.1202 0.9828 0.8627 0.7722 0.6601 0.5973 0.5001 14.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 15.40 11.00 6.90 6.01 4.75 4.18 5.25 -
P/RPS 1.56 1.20 0.83 0.74 0.56 0.44 0.45 22.99%
P/EPS 22.42 19.46 14.40 11.91 13.60 11.98 15.76 6.04%
EY 4.46 5.14 6.94 8.39 7.35 8.35 6.35 -5.71%
DY 1.19 1.34 1.74 1.50 1.89 2.03 0.00 -
P/NAPS 3.44 2.80 2.00 1.94 1.80 1.75 1.31 17.44%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 29/11/12 24/11/11 30/11/10 18/11/09 12/11/08 22/11/07 -
Price 15.14 12.00 6.90 6.00 4.99 4.00 4.88 -
P/RPS 1.54 1.31 0.83 0.74 0.59 0.42 0.42 24.15%
P/EPS 22.04 21.23 14.40 11.89 14.29 11.46 14.64 7.04%
EY 4.54 4.71 6.94 8.41 7.00 8.72 6.83 -6.57%
DY 1.21 1.23 1.74 1.50 1.80 2.13 0.00 -
P/NAPS 3.38 3.05 2.00 1.94 1.89 1.67 1.22 18.49%

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