[AEON] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 11.32%
YoY- 22.84%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 3,345,471 3,043,430 2,884,848 2,780,760 3,298,095 3,224,400 699,932 29.75%
PBT 318,583 266,605 247,288 215,998 175,034 203,218 40,514 40.97%
Tax -92,286 -80,214 -76,542 -67,358 -54,032 -64,540 -13,602 37.55%
NP 226,297 186,391 170,746 148,640 121,002 138,678 26,912 42.55%
-
NP to SH 226,297 186,391 170,746 148,640 121,002 137,678 26,912 42.55%
-
Tax Rate 28.97% 30.09% 30.95% 31.18% 30.87% 31.76% 33.57% -
Total Cost 3,119,174 2,857,039 2,714,102 2,632,120 3,177,093 3,085,722 673,020 29.09%
-
Net Worth 1,523,530 1,330,742 1,172,269 1,035,266 909,432 701,942 733,804 12.93%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 64,062 51,781 42,114 31,591 31,600 57,913 - -
Div Payout % 28.31% 27.78% 24.67% 21.25% 26.12% 42.06% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,523,530 1,330,742 1,172,269 1,035,266 909,432 701,942 733,804 12.93%
NOSH 351,043 351,119 350,978 350,937 351,132 175,485 175,551 12.23%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.76% 6.12% 5.92% 5.35% 3.67% 4.30% 3.84% -
ROE 14.85% 14.01% 14.57% 14.36% 13.31% 19.61% 3.67% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 953.01 866.78 821.94 792.38 939.27 1,837.42 398.71 15.61%
EPS 64.46 53.08 48.65 42.36 34.46 78.46 15.33 27.01%
DPS 18.25 14.75 12.00 9.00 9.00 33.00 0.00 -
NAPS 4.34 3.79 3.34 2.95 2.59 4.00 4.18 0.62%
Adjusted Per Share Value based on latest NOSH - 350,937
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 238.28 216.77 205.47 198.06 234.91 229.66 49.85 29.75%
EPS 16.12 13.28 12.16 10.59 8.62 9.81 1.92 42.51%
DPS 4.56 3.69 3.00 2.25 2.25 4.12 0.00 -
NAPS 1.0851 0.9478 0.8349 0.7374 0.6477 0.50 0.5227 12.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 12.62 9.50 5.95 5.02 3.70 4.75 4.15 -
P/RPS 1.32 1.10 0.72 0.63 0.39 0.26 1.04 4.04%
P/EPS 19.58 17.90 12.23 11.85 10.74 6.05 27.07 -5.25%
EY 5.11 5.59 8.18 8.44 9.31 16.52 3.69 5.57%
DY 1.45 1.55 2.02 1.79 2.43 6.95 0.00 -
P/NAPS 2.91 2.51 1.78 1.70 1.43 1.19 0.99 19.66%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 24/05/12 26/05/11 18/05/10 26/05/09 - 25/05/07 -
Price 16.30 9.65 6.45 4.99 4.22 0.00 4.72 -
P/RPS 1.71 1.11 0.78 0.63 0.45 0.00 1.18 6.37%
P/EPS 25.29 18.18 13.26 11.78 12.25 0.00 30.79 -3.22%
EY 3.95 5.50 7.54 8.49 8.17 0.00 3.25 3.30%
DY 1.12 1.53 1.86 1.80 2.13 0.00 0.00 -
P/NAPS 3.76 2.55 1.93 1.69 1.63 0.00 1.13 22.16%

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