Highlights

[AEON] QoQ Cumulative 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 -     100.17%    YoY -     -4.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,107,073 3,705,477 2,733,818 1,803,225 945,506 3,514,418 2,581,779 -43.17%
  QoQ % -70.12% 35.54% 51.61% 90.72% -73.10% 36.12% -
  Horiz. % 42.88% 143.52% 105.89% 69.84% 36.62% 136.12% 100.00%
PBT 70,257 301,327 201,176 138,895 66,745 331,828 224,361 -53.92%
  QoQ % -76.68% 49.78% 44.84% 108.10% -79.89% 47.90% -
  Horiz. % 31.31% 134.30% 89.67% 61.91% 29.75% 147.90% 100.00%
Tax -21,183 -89,450 -63,773 -45,082 -19,870 -100,866 -68,841 -54.45%
  QoQ % 76.32% -40.26% -41.46% -126.88% 80.30% -46.52% -
  Horiz. % 30.77% 129.94% 92.64% 65.49% 28.86% 146.52% 100.00%
NP 49,074 211,877 137,403 93,813 46,875 230,962 155,520 -53.68%
  QoQ % -76.84% 54.20% 46.46% 100.13% -79.70% 48.51% -
  Horiz. % 31.55% 136.24% 88.35% 60.32% 30.14% 148.51% 100.00%
NP to SH 49,397 212,706 137,495 93,831 46,875 230,962 155,520 -53.48%
  QoQ % -76.78% 54.70% 46.53% 100.17% -79.70% 48.51% -
  Horiz. % 31.76% 136.77% 88.41% 60.33% 30.14% 148.51% 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 1,057,999 3,493,600 2,596,415 1,709,412 898,631 3,283,456 2,426,259 -42.52%
  QoQ % -69.72% 34.55% 51.89% 90.22% -72.63% 35.33% -
  Horiz. % 43.61% 143.99% 107.01% 70.45% 37.04% 135.33% 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 2.71 % 11.06 % 8.03 % 5.62 % 2.77 % 14.06 % 9.89 % -57.85%
  QoQ % -75.50% 37.73% 42.88% 102.89% -80.30% 42.16% -
  Horiz. % 27.40% 111.83% 81.19% 56.83% 28.01% 142.16% 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 78.85 263.92 194.72 128.43 269.28 1,001.24 735.59 -77.47%
  QoQ % -70.12% 35.54% 51.62% -52.31% -73.11% 36.11% -
  Horiz. % 10.72% 35.88% 26.47% 17.46% 36.61% 136.11% 100.00%
EPS 3.52 15.15 9.79 6.68 13.35 65.80 44.31 -81.55%
  QoQ % -76.77% 54.75% 46.56% -49.96% -79.71% 48.50% -
  Horiz. % 7.94% 34.19% 22.09% 15.08% 30.13% 148.50% 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 78.85 263.92 194.72 128.43 67.34 250.31 183.89 -43.17%
  QoQ % -70.12% 35.54% 51.62% 90.72% -73.10% 36.12% -
  Horiz. % 42.88% 143.52% 105.89% 69.84% 36.62% 136.12% 100.00%
EPS 3.52 15.15 9.79 6.68 3.34 16.45 11.08 -53.47%
  QoQ % -76.77% 54.75% 46.56% 100.00% -79.70% 48.47% -
  Horiz. % 31.77% 136.73% 88.36% 60.29% 30.14% 148.47% 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 3.75 1.19 1.93 3.10 5.34 1.40 2.09 47.71%
  QoQ % 215.13% -38.34% -37.74% -41.95% 281.43% -33.01% -
  Horiz. % 179.43% 56.94% 92.34% 148.33% 255.50% 66.99% 100.00%
P/EPS 84.13 20.79 38.39 59.55 107.72 21.28 34.76 80.36%
  QoQ % 304.67% -45.85% -35.53% -44.72% 406.20% -38.78% -
  Horiz. % 242.03% 59.81% 110.44% 171.32% 309.90% 61.22% 100.00%
EY 1.19 4.81 2.60 1.68 0.93 4.70 2.88 -44.55%
  QoQ % -75.26% 85.00% 54.76% 80.65% -80.21% 63.19% -
  Horiz. % 41.32% 167.01% 90.28% 58.33% 32.29% 163.19% 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 4.01 1.21 1.80 3.06 5.59 1.35 2.06 55.97%
  QoQ % 231.40% -32.78% -41.18% -45.26% 314.07% -34.47% -
  Horiz. % 194.66% 58.74% 87.38% 148.54% 271.36% 65.53% 100.00%
P/EPS 89.82 21.06 35.84 58.80 112.81 20.49 34.17 90.58%
  QoQ % 326.50% -41.24% -39.05% -47.88% 450.56% -40.04% -
  Horiz. % 262.86% 61.63% 104.89% 172.08% 330.14% 59.96% 100.00%
EY 1.11 4.75 2.79 1.70 0.89 4.88 2.93 -47.67%
  QoQ % -76.63% 70.25% 64.12% 91.01% -81.76% 66.55% -
  Horiz. % 37.88% 162.12% 95.22% 58.02% 30.38% 166.55% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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