[AEON] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.89%
YoY- 10.72%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 CAGR
Revenue 3,255,669 2,984,614 2,894,482 2,747,783 3,433,049 2,886,220 3,018,531 1.52%
PBT 299,478 277,280 240,294 194,372 176,349 159,006 185,679 10.02%
Tax -86,653 -81,919 -74,993 -60,843 -54,745 -53,830 -60,755 7.35%
NP 212,825 195,361 165,301 133,529 121,604 105,176 124,924 11.23%
-
NP to SH 212,825 195,361 165,301 133,529 120,604 105,176 124,924 11.23%
-
Tax Rate 28.93% 29.54% 31.21% 31.30% 31.04% 33.85% 32.72% -
Total Cost 3,042,844 2,789,253 2,729,181 2,614,254 3,311,445 2,781,044 2,893,607 1.00%
-
Net Worth 1,470,796 1,288,392 1,126,569 982,838 881,291 0 791,412 13.18%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 CAGR
Div 64,062 51,781 42,114 31,591 31,600 28,081 57,913 2.03%
Div Payout % 30.10% 26.51% 25.48% 23.66% 26.20% 26.70% 46.36% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 CAGR
Net Worth 1,470,796 1,288,392 1,126,569 982,838 881,291 0 791,412 13.18%
NOSH 351,025 351,060 350,956 351,013 351,111 351,022 175,479 14.85%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 CAGR
NP Margin 6.54% 6.55% 5.71% 4.86% 3.54% 3.64% 4.14% -
ROE 14.47% 15.16% 14.67% 13.59% 13.68% 0.00% 15.78% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 CAGR
RPS 927.47 850.17 824.74 782.81 977.76 822.23 1,720.16 -11.60%
EPS 60.63 55.65 47.10 38.04 34.35 29.96 71.19 -3.15%
DPS 18.25 14.75 12.00 9.00 9.00 8.00 33.00 -11.16%
NAPS 4.19 3.67 3.21 2.80 2.51 0.00 4.51 -1.45%
Adjusted Per Share Value based on latest NOSH - 351,013
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 CAGR
RPS 231.89 212.58 206.16 195.71 244.52 205.57 215.00 1.52%
EPS 15.16 13.91 11.77 9.51 8.59 7.49 8.90 11.22%
DPS 4.56 3.69 3.00 2.25 2.25 2.00 4.12 2.04%
NAPS 1.0476 0.9177 0.8024 0.70 0.6277 0.00 0.5637 13.18%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 21/12/07 31/12/07 -
Price 14.12 7.24 6.09 4.96 4.20 5.10 5.30 -
P/RPS 1.52 0.85 0.74 0.63 0.43 0.62 0.31 37.38%
P/EPS 23.29 13.01 12.93 13.04 12.23 17.02 7.44 25.60%
EY 4.29 7.69 7.73 7.67 8.18 5.88 13.43 -20.38%
DY 1.29 2.04 1.97 1.81 2.14 1.57 6.23 -26.99%
P/NAPS 3.37 1.97 1.90 1.77 1.67 0.00 1.18 23.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 21/12/07 31/12/07 CAGR
Date 28/02/13 24/02/12 25/02/11 23/02/10 20/02/09 - - -
Price 12.88 8.00 6.00 4.98 3.66 0.00 0.00 -
P/RPS 1.39 0.94 0.73 0.64 0.37 0.00 0.00 -
P/EPS 21.24 14.38 12.74 13.09 10.66 0.00 0.00 -
EY 4.71 6.96 7.85 7.64 9.39 0.00 0.00 -
DY 1.42 1.84 2.00 1.81 2.46 0.00 0.00 -
P/NAPS 3.07 2.18 1.87 1.78 1.46 0.00 0.00 -

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