[AEON] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -34.15%
YoY- -30.66%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 4,302,700 3,834,640 3,811,966 3,836,352 4,428,292 3,705,477 3,645,090 11.68%
PBT 179,696 210,841 183,653 185,116 281,028 301,327 268,234 -23.41%
Tax -67,652 -79,170 -58,441 -56,446 -84,732 -89,450 -85,030 -14.12%
NP 112,044 131,671 125,212 128,670 196,296 211,877 183,204 -27.92%
-
NP to SH 114,824 133,407 126,790 130,118 197,588 212,706 183,326 -26.77%
-
Tax Rate 37.65% 37.55% 31.82% 30.49% 30.15% 29.69% 31.70% -
Total Cost 4,190,656 3,702,969 3,686,754 3,707,682 4,231,996 3,493,600 3,461,886 13.56%
-
Net Worth 1,867,320 1,839,239 1,797,119 1,839,239 1,825,199 1,923,480 1,712,880 5.91%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 56,160 - - - 70,200 - -
Div Payout % - 42.10% - - - 33.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 1,867,320 1,839,239 1,797,119 1,839,239 1,825,199 1,923,480 1,712,880 5.91%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.60% 3.43% 3.28% 3.35% 4.43% 5.72% 5.03% -
ROE 6.15% 7.25% 7.06% 7.07% 10.83% 11.06% 10.70% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 306.46 273.12 271.51 273.24 315.41 263.92 259.62 11.68%
EPS 8.16 9.50 9.03 9.26 14.08 15.15 13.05 -26.85%
DPS 0.00 4.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.33 1.31 1.28 1.31 1.30 1.37 1.22 5.91%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 306.46 273.12 271.51 273.24 315.41 263.92 259.62 11.68%
EPS 8.16 9.50 9.03 9.26 14.08 15.15 13.05 -26.85%
DPS 0.00 4.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.33 1.31 1.28 1.31 1.30 1.37 1.22 5.91%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.73 2.73 2.70 3.10 2.96 3.15 3.76 -
P/RPS 0.89 1.00 0.99 1.13 0.94 1.19 1.45 -27.75%
P/EPS 33.38 28.73 29.90 33.45 21.03 20.79 28.80 10.32%
EY 3.00 3.48 3.34 2.99 4.75 4.81 3.47 -9.23%
DY 0.00 1.47 0.00 0.00 0.00 1.59 0.00 -
P/NAPS 2.05 2.08 2.11 2.37 2.28 2.30 3.08 -23.74%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 25/02/16 26/11/15 27/08/15 21/05/15 26/02/15 20/11/14 -
Price 2.80 2.58 2.75 2.79 3.16 3.19 3.51 -
P/RPS 0.91 0.94 1.01 1.02 1.00 1.21 1.35 -23.10%
P/EPS 34.24 27.15 30.45 30.10 22.45 21.06 26.88 17.49%
EY 2.92 3.68 3.28 3.32 4.45 4.75 3.72 -14.89%
DY 0.00 1.55 0.00 0.00 0.00 1.57 0.00 -
P/NAPS 2.11 1.97 2.15 2.13 2.43 2.33 2.88 -18.71%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment