[AEON] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.33%
YoY- -12.11%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,043,430 2,884,848 2,780,760 3,298,095 3,224,400 699,932 1,088,224 18.67%
PBT 266,605 247,288 215,998 175,034 203,218 40,514 77,500 22.84%
Tax -80,214 -76,542 -67,358 -54,032 -64,540 -13,602 -25,768 20.81%
NP 186,391 170,746 148,640 121,002 138,678 26,912 51,732 23.79%
-
NP to SH 186,391 170,746 148,640 121,002 137,678 26,912 51,732 23.79%
-
Tax Rate 30.09% 30.95% 31.18% 30.87% 31.76% 33.57% 33.25% -
Total Cost 2,857,039 2,714,102 2,632,120 3,177,093 3,085,722 673,020 1,036,492 18.39%
-
Net Worth 1,330,742 1,172,269 1,035,266 909,432 701,942 733,804 526,634 16.69%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 51,781 42,114 31,591 31,600 57,913 - 26,329 11.92%
Div Payout % 27.78% 24.67% 21.25% 26.12% 42.06% - 50.90% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,330,742 1,172,269 1,035,266 909,432 701,942 733,804 526,634 16.69%
NOSH 351,119 350,978 350,937 351,132 175,485 175,551 175,544 12.23%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.12% 5.92% 5.35% 3.67% 4.30% 3.84% 4.75% -
ROE 14.01% 14.57% 14.36% 13.31% 19.61% 3.67% 9.82% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 866.78 821.94 792.38 939.27 1,837.42 398.71 619.91 5.74%
EPS 53.08 48.65 42.36 34.46 78.46 15.33 29.47 10.29%
DPS 14.75 12.00 9.00 9.00 33.00 0.00 15.00 -0.27%
NAPS 3.79 3.34 2.95 2.59 4.00 4.18 3.00 3.96%
Adjusted Per Share Value based on latest NOSH - 351,132
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 216.77 205.47 198.06 234.91 229.66 49.85 77.51 18.67%
EPS 13.28 12.16 10.59 8.62 9.81 1.92 3.68 23.82%
DPS 3.69 3.00 2.25 2.25 4.12 0.00 1.88 11.88%
NAPS 0.9478 0.8349 0.7374 0.6477 0.50 0.5227 0.3751 16.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 9.50 5.95 5.02 3.70 4.75 4.15 3.05 -
P/RPS 1.10 0.72 0.63 0.39 0.26 1.04 0.49 14.41%
P/EPS 17.90 12.23 11.85 10.74 6.05 27.07 10.35 9.55%
EY 5.59 8.18 8.44 9.31 16.52 3.69 9.66 -8.70%
DY 1.55 2.02 1.79 2.43 6.95 0.00 4.92 -17.49%
P/NAPS 2.51 1.78 1.70 1.43 1.19 0.99 1.02 16.17%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 26/05/11 18/05/10 26/05/09 - 25/05/07 - -
Price 9.65 6.45 4.99 4.22 0.00 4.72 0.00 -
P/RPS 1.11 0.78 0.63 0.45 0.00 1.18 0.00 -
P/EPS 18.18 13.26 11.78 12.25 0.00 30.79 0.00 -
EY 5.50 7.54 8.49 8.17 0.00 3.25 0.00 -
DY 1.53 1.86 1.80 2.13 0.00 0.00 0.00 -
P/NAPS 2.55 1.93 1.69 1.63 0.00 1.13 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