| Aeon | ||||||
| Year | DPS | EPS | Retained EPS | |||
| 2002 | 3.6 | 17.2 | 13.6 | |||
| 2003 | 3.6 | 18.1 | 14.5 | |||
| 2004 | 4.3 | 18.3 | 14 | |||
| 2005 | 5.4 | 20.9 | 15.5 | |||
| 2006 | 5.4 | 23.7 | 18.3 | |||
| 2007 | 5.8 | 30 | 24.2 | |||
| 2008 | 8.3 | 34.4 | 26.1 | |||
| 2009 | 9 | 38 | 29 | |||
| 2010 | 9 | 48.6 | 39.6 | |||
| 2011 | 12 | 52.8 | P | 40.8 | ||
| 2012 | ||||||
| Total | 66.4 | 302 | 235.6 | |||
| From | 2002 | to | 2011 | |||
| EPS increase (sen) | 35.6 | |||||
| DPO | 22% | |||||
| Return on retained earnings | 15% | |||||
| (All figures are in sens) | ||||||
Keep INVESTING Simple and Safe (KISS)***** Investment Philosophy, Strategy and various Valuation Methods***** Warren Buffett: Rule No. 1 - Never lose money. Rule No. 2 - Never forget Rule No. 1.
Showing posts with label Aeon. Show all posts
Showing posts with label Aeon. Show all posts
Thursday, 30 August 2012
Aeon - Return on Retained Earnings
Tuesday, 3 April 2012
Aeon versus Dutch Lady (A Comparative Study)
| 3.4.2012 | 3.4..2012 | ||
| Aeon | Dutch Lady | ||
| Income Statement | |||
| 31/12/2011 | 31/12/2011 | ||
| RM (m) | RM (m) | ||
| Revenue | 2,984.61 | 810.65 | |
| Gross Profit | - | 304.47 | |
| Operating Profit | 271.775 | 139.372 | |
| Financing costs | 0 | -0.919 | |
| PBT | 277.272 | 141.553 | |
| PAT | 195.353 | 108.082 | |
| EPS (basic) sen | 55.66 | 168.88 | |
| EPS (diluted) sen | |||
| Balance Sheet | |||
| NCA | 1674.326 | 74.048 | |
| CA | 763.156 | 324.465 | |
| Total Assets | 2437.482 | 398.513 | |
| Total Equity | 1287.91 | 259.154 | |
| NCL | 21.146 | 4.051 | |
| CL | 1128.426 | 135.308 | |
| Total Liabilities | 1149.572 | 139.359 | |
| Total Eq + Liab | 2437.482 | 398.513 | |
| Net assets per share | 3.669 | 4.05 | |
| Cash & Eq | 341.052 | 193.143 | |
| LT Borrowings | 0 | 0 | |
| ST Borrowings | 0 | 0 | |
| Net Cash | 341.052 | 193.143 | |
| Inventories | 353.555 | 93.448 | |
| Trade receivables | 68.549 | 36.713 | |
| Trade payables | 1108.504 | 121.831 | |
| Quick Ratio | 0.36 | 1.71 | |
| Current Ratio | 0.68 | 2.40 | |
| Cash flow statement | |||
| PBT | 277.272 | 141.553 | |
| OPBCWC | 414.932 | ||
| Cash from Operations | 447.334 | 188.290 | |
| Net CFO | 356.860 | 161.940 | |
| CFI | -304.594 | -7.135 | |
| CFF | -42.122 | -47.319 | |
| Capex | -315.131 | -10.882 | |
| FCF | 41.729 | 151.058 | |
| Dividends paid | -42.120 | -46.400 | |
| DPS (sen) | 12.00 | 72.5 | |
| No of ord shares (m) | |||
| basic | 351 | 64 | |
| diluted | |||
| Financial Ratios | |||
| Gross Profit Margin | #VALUE! | 37.56% | |
| Net Profit Margin | 6.55% | 13.33% | |
| Asset Turnover | 1.22 | 2.03 | |
| Financial Leverage | 1.89 | 1.54 | |
| ROA | 8.01% | 27.12% | |
| ROC | 20.63% | 163.73% | |
| ROE | 15.17% | 41.71% | |
| Valuation | 3.4.2012 | 3.4.2012 | |
| Price | 9.5 | 36.08 | |
| Market cap (m) | 3334.50 | 2309.12 | |
| P/E | 17.07 | 21.36 | |
| P/BV | 2.59 | 8.91 | |
| P/FCF | 79.91 | 15.29 | |
| P/Div | 79.17 | 49.77 | |
| DPO ratio | 0.22 | 0.43 | |
| EY | 5.86% | 4.68% | |
| FCF/P | 1.25% | 6.54% | |
| DY | 1.26% | 2.01% | |
Subscribe to:
Comments (Atom)