Highlights

[AEON] QoQ Annualized Quarter Result on 2014-06-30 [#2]

Stock [AEON]: AEON CO (M) BHD
Announcement Date 28-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     0.09%    YoY -     -4.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,428,292 3,705,477 3,645,090 3,606,450 3,782,024 3,514,418 3,442,372 18.30%
  QoQ % 19.51% 1.66% 1.07% -4.64% 7.61% 2.09% -
  Horiz. % 128.64% 107.64% 105.89% 104.77% 109.87% 102.09% 100.00%
PBT 281,028 301,327 268,234 277,790 266,980 331,828 299,148 -4.08%
  QoQ % -6.74% 12.34% -3.44% 4.05% -19.54% 10.92% -
  Horiz. % 93.94% 100.73% 89.67% 92.86% 89.25% 110.92% 100.00%
Tax -84,732 -89,450 -85,030 -90,164 -79,480 -100,866 -91,788 -5.20%
  QoQ % 5.27% -5.20% 5.69% -13.44% 21.20% -9.89% -
  Horiz. % 92.31% 97.45% 92.64% 98.23% 86.59% 109.89% 100.00%
NP 196,296 211,877 183,204 187,626 187,500 230,962 207,360 -3.59%
  QoQ % -7.35% 15.65% -2.36% 0.07% -18.82% 11.38% -
  Horiz. % 94.66% 102.18% 88.35% 90.48% 90.42% 111.38% 100.00%
NP to SH 197,588 212,706 183,326 187,662 187,500 230,962 207,360 -3.17%
  QoQ % -7.11% 16.03% -2.31% 0.09% -18.82% 11.38% -
  Horiz. % 95.29% 102.58% 88.41% 90.50% 90.42% 111.38% 100.00%
Tax Rate 30.15 % 29.69 % 31.70 % 32.46 % 29.77 % 30.40 % 30.68 % -1.16%
  QoQ % 1.55% -6.34% -2.34% 9.04% -2.07% -0.91% -
  Horiz. % 98.27% 96.77% 103.32% 105.80% 97.03% 99.09% 100.00%
Total Cost 4,231,996 3,493,600 3,461,886 3,418,824 3,594,524 3,283,456 3,235,012 19.63%
  QoQ % 21.14% 0.92% 1.26% -4.89% 9.47% 1.50% -
  Horiz. % 130.82% 107.99% 107.01% 105.68% 111.11% 101.50% 100.00%
Net Worth 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 10.46%
  QoQ % -5.11% 12.30% 2.52% -1.28% 3.03% 4.47% -
  Horiz. % 116.08% 122.33% 108.93% 106.26% 107.63% 104.47% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 70,200 - - - 77,221 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.91% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 33.00 % - % - % - % 33.43 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.71% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 10.46%
  QoQ % -5.11% 12.30% 2.52% -1.28% 3.03% 4.47% -
  Horiz. % 116.08% 122.33% 108.93% 106.26% 107.63% 104.47% 100.00%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 351,123 351,006 350,981 152.21%
  QoQ % 0.00% 0.00% 0.00% 299.86% 0.03% 0.01% -
  Horiz. % 400.02% 400.02% 400.02% 400.02% 100.04% 100.01% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.43 % 5.72 % 5.03 % 5.20 % 4.96 % 6.57 % 6.02 % -18.51%
  QoQ % -22.55% 13.72% -3.27% 4.84% -24.51% 9.14% -
  Horiz. % 73.59% 95.02% 83.55% 86.38% 82.39% 109.14% 100.00%
ROE 10.83 % 11.06 % 10.70 % 11.23 % 11.08 % 14.06 % 13.19 % -12.33%
  QoQ % -2.08% 3.36% -4.72% 1.35% -21.19% 6.60% -
  Horiz. % 82.11% 83.85% 81.12% 85.14% 84.00% 106.60% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 315.41 263.92 259.62 256.87 1,077.12 1,001.24 980.78 -53.09%
  QoQ % 19.51% 1.66% 1.07% -76.15% 7.58% 2.09% -
  Horiz. % 32.16% 26.91% 26.47% 26.19% 109.82% 102.09% 100.00%
EPS 14.08 15.15 13.05 13.36 53.40 65.80 59.08 -61.59%
  QoQ % -7.06% 16.09% -2.32% -74.98% -18.84% 11.37% -
  Horiz. % 23.83% 25.64% 22.09% 22.61% 90.39% 111.37% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 22.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 22.73% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3000 1.3700 1.2200 1.1900 4.8200 4.6800 4.4800 -56.20%
  QoQ % -5.11% 12.30% 2.52% -75.31% 2.99% 4.46% -
  Horiz. % 29.02% 30.58% 27.23% 26.56% 107.59% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 315.41 263.92 259.62 256.87 269.37 250.31 245.18 18.30%
  QoQ % 19.51% 1.66% 1.07% -4.64% 7.61% 2.09% -
  Horiz. % 128.64% 107.64% 105.89% 104.77% 109.87% 102.09% 100.00%
EPS 14.08 15.15 13.05 13.36 13.35 16.45 14.77 -3.14%
  QoQ % -7.06% 16.09% -2.32% 0.07% -18.84% 11.37% -
  Horiz. % 95.33% 102.57% 88.35% 90.45% 90.39% 111.37% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 5.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.91% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3000 1.3700 1.2200 1.1900 1.2054 1.1700 1.1199 10.46%
  QoQ % -5.11% 12.30% 2.52% -1.28% 3.03% 4.47% -
  Horiz. % 116.08% 122.33% 108.94% 106.26% 107.63% 104.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.9600 3.1500 3.7600 3.9800 14.3800 14.0000 15.4000 -
P/RPS 0.94 1.19 1.45 1.55 1.34 1.40 1.57 -28.99%
  QoQ % -21.01% -17.93% -6.45% 15.67% -4.29% -10.83% -
  Horiz. % 59.87% 75.80% 92.36% 98.73% 85.35% 89.17% 100.00%
P/EPS 21.03 20.79 28.80 29.78 26.93 21.28 26.07 -13.36%
  QoQ % 1.15% -27.81% -3.29% 10.58% 26.55% -18.37% -
  Horiz. % 80.67% 79.75% 110.47% 114.23% 103.30% 81.63% 100.00%
EY 4.75 4.81 3.47 3.36 3.71 4.70 3.84 15.25%
  QoQ % -1.25% 38.62% 3.27% -9.43% -21.06% 22.40% -
  Horiz. % 123.70% 125.26% 90.36% 87.50% 96.61% 122.40% 100.00%
DY 0.00 1.59 0.00 0.00 0.00 1.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.27% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.28 2.30 3.08 3.34 2.98 2.99 3.44 -24.00%
  QoQ % -0.87% -25.32% -7.78% 12.08% -0.33% -13.08% -
  Horiz. % 66.28% 66.86% 89.53% 97.09% 86.63% 86.92% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 26/02/15 20/11/14 28/08/14 15/05/14 27/02/14 25/11/13 -
Price 3.1600 3.1900 3.5100 3.9300 15.0600 13.4800 15.1400 -
P/RPS 1.00 1.21 1.35 1.53 1.40 1.35 1.54 -25.03%
  QoQ % -17.36% -10.37% -11.76% 9.29% 3.70% -12.34% -
  Horiz. % 64.94% 78.57% 87.66% 99.35% 90.91% 87.66% 100.00%
P/EPS 22.45 21.06 26.88 29.40 28.20 20.49 25.63 -8.46%
  QoQ % 6.60% -21.65% -8.57% 4.26% 37.63% -20.05% -
  Horiz. % 87.59% 82.17% 104.88% 114.71% 110.03% 79.95% 100.00%
EY 4.45 4.75 3.72 3.40 3.55 4.88 3.90 9.20%
  QoQ % -6.32% 27.69% 9.41% -4.23% -27.25% 25.13% -
  Horiz. % 114.10% 121.79% 95.38% 87.18% 91.03% 125.13% 100.00%
DY 0.00 1.57 0.00 0.00 0.00 1.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.32% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.43 2.33 2.88 3.30 3.12 2.88 3.38 -19.76%
  QoQ % 4.29% -19.10% -12.73% 5.77% 8.33% -14.79% -
  Horiz. % 71.89% 68.93% 85.21% 97.63% 92.31% 85.21% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS