[AEON] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 34.24%
YoY- 128.49%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 4,427,364 4,141,094 4,105,729 4,194,572 4,007,364 3,630,364 3,517,684 16.58%
PBT 248,352 211,468 221,053 294,148 219,256 131,014 48,540 197.21%
Tax -95,616 -100,236 -105,964 -143,452 -106,996 -45,727 -29,469 119.32%
NP 152,736 111,232 115,089 150,696 112,260 85,287 19,070 300.81%
-
NP to SH 152,736 111,232 115,089 150,696 112,260 85,287 19,070 300.81%
-
Tax Rate 38.50% 47.40% 47.94% 48.77% 48.80% 34.90% 60.71% -
Total Cost 4,274,628 4,029,862 3,990,640 4,043,876 3,895,104 3,545,077 3,498,613 14.30%
-
Net Worth 1,839,801 1,807,088 1,786,870 1,777,183 1,777,744 1,742,785 1,670,760 6.64%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 56,160 - - - 42,120 - -
Div Payout % - 50.49% - - - 49.39% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,839,801 1,807,088 1,786,870 1,777,183 1,777,744 1,742,785 1,670,760 6.64%
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
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.45% 2.69% 2.80% 3.59% 2.80% 2.35% 0.54% -
ROE 8.30% 6.16% 6.44% 8.48% 6.31% 4.89% 1.14% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 315.34 294.95 292.43 298.76 285.42 258.57 250.55 16.58%
EPS 10.88 7.92 8.20 10.74 8.00 6.07 1.36 300.50%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.3104 1.2871 1.2727 1.2658 1.2662 1.2413 1.19 6.64%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 315.34 294.95 292.43 298.76 285.42 258.57 250.55 16.58%
EPS 10.88 7.92 8.20 10.74 8.00 6.07 1.36 300.50%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.3104 1.2871 1.2727 1.2658 1.2662 1.2413 1.19 6.64%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.30 1.37 1.37 1.32 1.58 1.41 1.50 -
P/RPS 0.41 0.46 0.47 0.44 0.55 0.55 0.60 -22.43%
P/EPS 11.95 17.29 16.71 12.30 19.76 23.21 110.43 -77.32%
EY 8.37 5.78 5.98 8.13 5.06 4.31 0.91 339.58%
DY 0.00 2.92 0.00 0.00 0.00 2.13 0.00 -
P/NAPS 0.99 1.06 1.08 1.04 1.25 1.14 1.26 -14.86%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 22/02/23 23/11/22 23/08/22 18/05/22 23/02/22 24/11/21 -
Price 1.25 1.37 1.36 1.45 1.66 1.37 1.43 -
P/RPS 0.40 0.46 0.47 0.49 0.58 0.53 0.57 -21.04%
P/EPS 11.49 17.29 16.59 13.51 20.76 22.55 105.28 -77.19%
EY 8.70 5.78 6.03 7.40 4.82 4.43 0.95 338.31%
DY 0.00 2.92 0.00 0.00 0.00 2.19 0.00 -
P/NAPS 0.95 1.06 1.07 1.15 1.31 1.10 1.20 -14.43%

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