Highlights

[AEON] YoY Quarter Result on 2011-06-30 [#2]

Stock [AEON]: AEON CO (M) BHD
Announcement Date 25-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     -38.18%    YoY -     -14.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 857,719 819,345 758,675 686,601 695,665 634,969 748,733 2.29%
  YoY % 4.68% 8.00% 10.50% -1.30% 9.56% -15.19% -
  Horiz. % 114.56% 109.43% 101.33% 91.70% 92.91% 84.81% 100.00%
PBT 72,150 67,444 51,685 43,069 49,683 32,268 30,230 15.59%
  YoY % 6.98% 30.49% 20.01% -13.31% 53.97% 6.74% -
  Horiz. % 238.67% 223.10% 170.97% 142.47% 164.35% 106.74% 100.00%
Tax -25,212 -20,153 -13,446 -14,254 -15,802 -12,868 -11,349 14.22%
  YoY % -25.10% -49.88% 5.67% 9.80% -22.80% -13.38% -
  Horiz. % 222.15% 177.58% 118.48% 125.60% 139.24% 113.38% 100.00%
NP 46,938 47,291 38,239 28,815 33,881 19,400 18,881 16.38%
  YoY % -0.75% 23.67% 32.71% -14.95% 74.64% 2.75% -
  Horiz. % 248.60% 250.47% 202.53% 152.61% 179.44% 102.75% 100.00%
NP to SH 46,956 47,291 38,239 28,815 33,881 19,400 18,881 16.39%
  YoY % -0.71% 23.67% 32.71% -14.95% 74.64% 2.75% -
  Horiz. % 248.69% 250.47% 202.53% 152.61% 179.44% 102.75% 100.00%
Tax Rate 34.94 % 29.88 % 26.02 % 33.10 % 31.81 % 39.88 % 37.54 % -1.19%
  YoY % 16.93% 14.83% -21.39% 4.06% -20.24% 6.23% -
  Horiz. % 93.07% 79.60% 69.31% 88.17% 84.74% 106.23% 100.00%
Total Cost 810,781 772,054 720,436 657,786 661,784 615,569 729,852 1.77%
  YoY % 5.02% 7.16% 9.52% -0.60% 7.51% -15.66% -
  Horiz. % 111.09% 105.78% 98.71% 90.13% 90.67% 84.34% 100.00%
Net Worth 1,670,760 1,520,193 1,376,463 1,203,842 1,035,740 894,574 807,180 12.88%
  YoY % 9.90% 10.44% 14.34% 16.23% 15.78% 10.83% -
  Horiz. % 206.99% 188.33% 170.53% 149.14% 128.32% 110.83% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,670,760 1,520,193 1,376,463 1,203,842 1,035,740 894,574 807,180 12.88%
  YoY % 9.90% 10.44% 14.34% 16.23% 15.78% 10.83% -
  Horiz. % 206.99% 188.33% 170.53% 149.14% 128.32% 110.83% 100.00%
NOSH 1,404,000 351,083 351,138 350,974 351,098 350,813 350,947 25.98%
  YoY % 299.90% -0.02% 0.05% -0.04% 0.08% -0.04% -
  Horiz. % 400.06% 100.04% 100.05% 100.01% 100.04% 99.96% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 5.47 % 5.77 % 5.04 % 4.20 % 4.87 % 3.06 % 2.52 % 13.78%
  YoY % -5.20% 14.48% 20.00% -13.76% 59.15% 21.43% -
  Horiz. % 217.06% 228.97% 200.00% 166.67% 193.25% 121.43% 100.00%
ROE 2.81 % 3.11 % 2.78 % 2.39 % 3.27 % 2.17 % 2.34 % 3.10%
  YoY % -9.65% 11.87% 16.32% -26.91% 50.69% -7.26% -
  Horiz. % 120.09% 132.91% 118.80% 102.14% 139.74% 92.74% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 61.09 233.38 216.06 195.63 198.14 181.00 213.35 -18.81%
  YoY % -73.82% 8.02% 10.44% -1.27% 9.47% -15.16% -
  Horiz. % 28.63% 109.39% 101.27% 91.69% 92.87% 84.84% 100.00%
EPS 3.34 13.47 10.89 8.21 9.65 5.53 5.38 -7.63%
  YoY % -75.20% 23.69% 32.64% -14.92% 74.50% 2.79% -
  Horiz. % 62.08% 250.37% 202.42% 152.60% 179.37% 102.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1900 4.3300 3.9200 3.4300 2.9500 2.5500 2.3000 -10.40%
  YoY % -72.52% 10.46% 14.29% 16.27% 15.69% 10.87% -
  Horiz. % 51.74% 188.26% 170.43% 149.13% 128.26% 110.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 61.09 58.36 54.04 48.90 49.55 45.23 53.33 2.29%
  YoY % 4.68% 7.99% 10.51% -1.31% 9.55% -15.19% -
  Horiz. % 114.55% 109.43% 101.33% 91.69% 92.91% 84.81% 100.00%
EPS 3.34 3.37 2.72 2.05 2.41 1.38 1.34 16.43%
  YoY % -0.89% 23.90% 32.68% -14.94% 74.64% 2.99% -
  Horiz. % 249.25% 251.49% 202.99% 152.99% 179.85% 102.99% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.1900 1.0828 0.9804 0.8574 0.7377 0.6372 0.5749 12.88%
  YoY % 9.90% 10.44% 14.35% 16.23% 15.77% 10.84% -
  Horiz. % 206.99% 188.35% 170.53% 149.14% 128.32% 110.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.9800 14.8000 9.1100 7.2400 4.9000 4.2800 4.1400 -
P/RPS 6.51 6.34 4.22 3.70 2.47 2.36 1.94 22.35%
  YoY % 2.68% 50.24% 14.05% 49.80% 4.66% 21.65% -
  Horiz. % 335.57% 326.80% 217.53% 190.72% 127.32% 121.65% 100.00%
P/EPS 119.00 109.87 83.65 88.19 50.78 77.40 76.95 7.53%
  YoY % 8.31% 31.34% -5.15% 73.67% -34.39% 0.58% -
  Horiz. % 154.65% 142.78% 108.71% 114.61% 65.99% 100.58% 100.00%
EY 0.84 0.91 1.20 1.13 1.97 1.29 1.30 -7.02%
  YoY % -7.69% -24.17% 6.19% -42.64% 52.71% -0.77% -
  Horiz. % 64.62% 70.00% 92.31% 86.92% 151.54% 99.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.34 3.42 2.32 2.11 1.66 1.68 1.80 10.85%
  YoY % -2.34% 47.41% 9.95% 27.11% -1.19% -6.67% -
  Horiz. % 185.56% 190.00% 128.89% 117.22% 92.22% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 29/08/13 24/08/12 25/08/11 26/08/10 13/08/09 15/08/08 -
Price 3.9300 14.0000 10.0400 6.9500 5.0600 4.7800 3.8200 -
P/RPS 6.43 6.00 4.65 3.55 2.55 2.64 1.79 23.74%
  YoY % 7.17% 29.03% 30.99% 39.22% -3.41% 47.49% -
  Horiz. % 359.22% 335.20% 259.78% 198.32% 142.46% 147.49% 100.00%
P/EPS 117.51 103.93 92.19 84.65 52.44 86.44 71.00 8.76%
  YoY % 13.07% 12.73% 8.91% 61.42% -39.33% 21.75% -
  Horiz. % 165.51% 146.38% 129.85% 119.23% 73.86% 121.75% 100.00%
EY 0.85 0.96 1.08 1.18 1.91 1.16 1.41 -8.09%
  YoY % -11.46% -11.11% -8.47% -38.22% 64.66% -17.73% -
  Horiz. % 60.28% 68.09% 76.60% 83.69% 135.46% 82.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.30 3.23 2.56 2.03 1.72 1.87 1.66 12.13%
  YoY % 2.17% 26.17% 26.11% 18.02% -8.02% 12.65% -
  Horiz. % 198.80% 194.58% 154.22% 122.29% 103.61% 112.65% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS