Highlights

[AEON] YoY TTM 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 -     -0.15%    YoY -     -3.81%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,068,241 3,966,910 3,820,428 3,629,032 3,406,141 3,115,504 2,875,784 5.95%
  YoY % 2.55% 3.83% 5.27% 6.54% 9.33% 8.34% -
  Horiz. % 141.47% 137.94% 132.85% 126.19% 118.44% 108.34% 100.00%
PBT 152,401 195,372 254,990 328,460 334,342 275,221 240,674 -7.33%
  YoY % -21.99% -23.38% -22.37% -1.76% 21.48% 14.35% -
  Horiz. % 63.32% 81.18% 105.95% 136.48% 138.92% 114.35% 100.00%
Tax -77,964 -82,030 -72,591 -102,088 -98,993 -79,406 -74,994 0.65%
  YoY % 4.96% -13.00% 28.89% -3.13% -24.67% -5.88% -
  Horiz. % 103.96% 109.38% 96.80% 136.13% 132.00% 105.88% 100.00%
NP 74,437 113,342 182,399 226,372 235,349 195,815 165,680 -12.47%
  YoY % -34.33% -37.86% -19.43% -3.81% 20.19% 18.19% -
  Horiz. % 44.93% 68.41% 110.09% 136.63% 142.05% 118.19% 100.00%
NP to SH 79,922 116,130 183,934 226,390 235,349 195,815 165,680 -11.43%
  YoY % -31.18% -36.86% -18.75% -3.81% 20.19% 18.19% -
  Horiz. % 48.24% 70.09% 111.02% 136.64% 142.05% 118.19% 100.00%
Tax Rate 51.16 % 41.99 % 28.47 % 31.08 % 29.61 % 28.85 % 31.16 % 8.61%
  YoY % 21.84% 47.49% -8.40% 4.96% 2.63% -7.41% -
  Horiz. % 164.18% 134.76% 91.37% 99.74% 95.03% 92.59% 100.00%
Total Cost 3,993,804 3,853,568 3,638,029 3,402,660 3,170,792 2,919,689 2,710,104 6.67%
  YoY % 3.64% 5.92% 6.92% 7.31% 8.60% 7.73% -
  Horiz. % 147.37% 142.19% 134.24% 125.55% 117.00% 107.73% 100.00%
Net Worth 1,923,480 1,881,360 1,839,239 1,670,760 1,520,193 1,376,463 1,203,842 8.12%
  YoY % 2.24% 2.29% 10.08% 9.90% 10.44% 14.34% -
  Horiz. % 159.78% 156.28% 152.78% 138.79% 126.28% 114.34% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 42,120 56,160 70,200 77,232 64,062 51,781 42,114 0.00%
  YoY % -25.00% -20.00% -9.11% 20.56% 23.72% 22.95% -
  Horiz. % 100.01% 133.35% 166.69% 183.39% 152.11% 122.95% 100.00%
Div Payout % 52.70 % 48.36 % 38.17 % 34.11 % 27.22 % 26.44 % 25.42 % 12.91%
  YoY % 8.97% 26.70% 11.90% 25.31% 2.95% 4.01% -
  Horiz. % 207.32% 190.24% 150.16% 134.19% 107.08% 104.01% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,923,480 1,881,360 1,839,239 1,670,760 1,520,193 1,376,463 1,203,842 8.12%
  YoY % 2.24% 2.29% 10.08% 9.90% 10.44% 14.34% -
  Horiz. % 159.78% 156.28% 152.78% 138.79% 126.28% 114.34% 100.00%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 351,083 351,138 350,974 25.97%
  YoY % 0.00% 0.00% 0.00% 299.90% -0.02% 0.05% -
  Horiz. % 400.03% 400.03% 400.03% 400.03% 100.03% 100.05% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.83 % 2.86 % 4.77 % 6.24 % 6.91 % 6.29 % 5.76 % -17.38%
  YoY % -36.01% -40.04% -23.56% -9.70% 9.86% 9.20% -
  Horiz. % 31.77% 49.65% 82.81% 108.33% 119.97% 109.20% 100.00%
ROE 4.16 % 6.17 % 10.00 % 13.55 % 15.48 % 14.23 % 13.76 % -18.06%
  YoY % -32.58% -38.30% -26.20% -12.47% 8.78% 3.42% -
  Horiz. % 30.23% 44.84% 72.67% 98.47% 112.50% 103.42% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 289.76 282.54 272.11 258.48 970.18 887.26 819.37 -15.89%
  YoY % 2.56% 3.83% 5.27% -73.36% 9.35% 8.29% -
  Horiz. % 35.36% 34.48% 33.21% 31.55% 118.41% 108.29% 100.00%
EPS 5.69 8.27 13.10 16.12 67.03 55.77 47.21 -29.70%
  YoY % -31.20% -36.87% -18.73% -75.95% 20.19% 18.13% -
  Horiz. % 12.05% 17.52% 27.75% 34.15% 141.98% 118.13% 100.00%
DPS 3.00 4.00 5.00 5.50 18.25 14.75 12.00 -20.61%
  YoY % -25.00% -20.00% -9.09% -69.86% 23.73% 22.92% -
  Horiz. % 25.00% 33.33% 41.67% 45.83% 152.08% 122.92% 100.00%
NAPS 1.3700 1.3400 1.3100 1.1900 4.3300 3.9200 3.4300 -14.17%
  YoY % 2.24% 2.29% 10.08% -72.52% 10.46% 14.29% -
  Horiz. % 39.94% 39.07% 38.19% 34.69% 126.24% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 289.76 282.54 272.11 258.48 242.60 221.90 204.83 5.95%
  YoY % 2.56% 3.83% 5.27% 6.55% 9.33% 8.33% -
  Horiz. % 141.46% 137.94% 132.85% 126.19% 118.44% 108.33% 100.00%
EPS 5.69 8.27 13.10 16.12 16.76 13.95 11.80 -11.44%
  YoY % -31.20% -36.87% -18.73% -3.82% 20.14% 18.22% -
  Horiz. % 48.22% 70.08% 111.02% 136.61% 142.03% 118.22% 100.00%
DPS 3.00 4.00 5.00 5.50 4.56 3.69 3.00 -
  YoY % -25.00% -20.00% -9.09% 20.61% 23.58% 23.00% -
  Horiz. % 100.00% 133.33% 166.67% 183.33% 152.00% 123.00% 100.00%
NAPS 1.3700 1.3400 1.3100 1.1900 1.0828 0.9804 0.8574 8.12%
  YoY % 2.24% 2.29% 10.08% 9.90% 10.44% 14.35% -
  Horiz. % 159.79% 156.29% 152.79% 138.79% 126.29% 114.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.2400 2.6100 3.1000 3.9800 14.8000 9.1100 7.2400 -
P/RPS 0.77 0.92 1.14 1.54 1.53 1.03 0.88 -2.20%
  YoY % -16.30% -19.30% -25.97% 0.65% 48.54% 17.05% -
  Horiz. % 87.50% 104.55% 129.55% 175.00% 173.86% 117.05% 100.00%
P/EPS 39.35 31.55 23.66 24.68 22.08 16.34 15.34 16.98%
  YoY % 24.72% 33.35% -4.13% 11.78% 35.13% 6.52% -
  Horiz. % 256.52% 205.67% 154.24% 160.89% 143.94% 106.52% 100.00%
EY 2.54 3.17 4.23 4.05 4.53 6.12 6.52 -14.53%
  YoY % -19.87% -25.06% 4.44% -10.60% -25.98% -6.13% -
  Horiz. % 38.96% 48.62% 64.88% 62.12% 69.48% 93.87% 100.00%
DY 1.34 1.53 1.61 1.38 1.23 1.62 1.66 -3.50%
  YoY % -12.42% -4.97% 16.67% 12.20% -24.07% -2.41% -
  Horiz. % 80.72% 92.17% 96.99% 83.13% 74.10% 97.59% 100.00%
P/NAPS 1.64 1.95 2.37 3.34 3.42 2.32 2.11 -4.11%
  YoY % -15.90% -17.72% -29.04% -2.34% 47.41% 9.95% -
  Horiz. % 77.73% 92.42% 112.32% 158.29% 162.09% 109.95% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 27/08/15 28/08/14 29/08/13 24/08/12 25/08/11 -
Price 2.0500 2.8300 2.7900 3.9300 14.0000 10.0400 6.9500 -
P/RPS 0.71 1.00 1.03 1.52 1.44 1.13 0.85 -2.95%
  YoY % -29.00% -2.91% -32.24% 5.56% 27.43% 32.94% -
  Horiz. % 83.53% 117.65% 121.18% 178.82% 169.41% 132.94% 100.00%
P/EPS 36.01 34.21 21.30 24.37 20.88 18.00 14.72 16.06%
  YoY % 5.26% 60.61% -12.60% 16.71% 16.00% 22.28% -
  Horiz. % 244.63% 232.40% 144.70% 165.56% 141.85% 122.28% 100.00%
EY 2.78 2.92 4.70 4.10 4.79 5.55 6.79 -13.82%
  YoY % -4.79% -37.87% 14.63% -14.41% -13.69% -18.26% -
  Horiz. % 40.94% 43.00% 69.22% 60.38% 70.54% 81.74% 100.00%
DY 1.46 1.41 1.79 1.40 1.30 1.47 1.73 -2.79%
  YoY % 3.55% -21.23% 27.86% 7.69% -11.56% -15.03% -
  Horiz. % 84.39% 81.50% 103.47% 80.92% 75.14% 84.97% 100.00%
P/NAPS 1.50 2.11 2.13 3.30 3.23 2.56 2.03 -4.91%
  YoY % -28.91% -0.94% -35.45% 2.17% 26.17% 26.11% -
  Horiz. % 73.89% 103.94% 104.93% 162.56% 159.11% 126.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

321  714  537  547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.03 
 HPPHB 0.74+0.03 
 LAMBO 0.030.00 
 AT 0.18+0.005 
 VSOLAR 0.04+0.005 
 PNEPCB 0.305-0.025 
 FINTEC 0.08+0.005 
 DNEX-WD 0.045+0.01 
 KSTAR 0.255-0.065 
 XOX 0.0950.00 

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