[AEON] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -113.98%
YoY- -104.01%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 4,053,996 4,051,302 4,179,753 4,290,384 4,763,476 4,538,884 4,491,704 -6.60%
PBT 167,324 101,756 82,594 52,396 101,472 196,887 146,126 9.44%
Tax -79,192 -60,333 -63,570 -56,574 -71,580 -87,595 -66,909 11.88%
NP 88,132 41,423 19,024 -4,178 29,892 109,292 79,217 7.36%
-
NP to SH 88,132 41,423 19,024 -4,178 29,892 109,292 79,217 7.36%
-
Tax Rate 47.33% 59.29% 76.97% 107.97% 70.54% 44.49% 45.79% -
Total Cost 3,965,864 4,009,879 4,160,729 4,294,562 4,733,584 4,429,592 4,412,486 -6.86%
-
Net Worth 1,698,840 1,670,760 1,642,679 1,670,760 1,670,760 1,698,840 1,642,679 2.26%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 21,060 - - - 56,160 - -
Div Payout % - 50.84% - - - 51.39% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,698,840 1,670,760 1,642,679 1,670,760 1,670,760 1,698,840 1,642,679 2.26%
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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 2.17% 1.02% 0.46% -0.10% 0.63% 2.41% 1.76% -
ROE 5.19% 2.48% 1.16% -0.25% 1.79% 6.43% 4.82% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 288.75 288.55 297.70 305.58 339.28 323.28 319.92 -6.59%
EPS 6.28 2.95 1.36 -0.30 2.12 7.78 5.64 7.42%
DPS 0.00 1.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.21 1.19 1.17 1.19 1.19 1.21 1.17 2.26%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 288.75 288.55 297.70 305.58 339.28 323.28 319.92 -6.59%
EPS 6.28 2.95 1.36 -0.30 2.12 7.78 5.64 7.42%
DPS 0.00 1.50 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.21 1.19 1.17 1.19 1.19 1.21 1.17 2.26%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.29 1.07 0.795 1.01 1.13 1.42 1.46 -
P/RPS 0.45 0.37 0.27 0.33 0.33 0.44 0.46 -1.45%
P/EPS 20.55 36.27 58.67 -339.41 53.08 18.24 25.88 -14.23%
EY 4.87 2.76 1.70 -0.29 1.88 5.48 3.86 16.74%
DY 0.00 1.40 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 1.07 0.90 0.68 0.85 0.95 1.17 1.25 -9.83%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 24/02/21 25/11/20 27/08/20 20/05/20 24/02/20 28/11/19 -
Price 1.12 1.17 0.76 0.84 1.13 1.30 1.59 -
P/RPS 0.39 0.41 0.26 0.27 0.33 0.40 0.50 -15.25%
P/EPS 17.84 39.66 56.09 -282.28 53.08 16.70 28.18 -26.25%
EY 5.60 2.52 1.78 -0.35 1.88 5.99 3.55 35.47%
DY 0.00 1.28 0.00 0.00 0.00 3.08 0.00 -
P/NAPS 0.93 0.98 0.65 0.71 0.95 1.07 1.36 -22.36%

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