[AEON] QoQ Cumulative 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- 168.48%
YoY- 128.49%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,106,841 4,141,094 3,079,297 2,097,286 1,001,841 3,630,364 2,638,263 -43.98%
PBT 62,088 211,468 165,790 147,074 54,814 131,014 36,405 42.79%
Tax -23,904 -100,236 -79,473 -71,726 -26,749 -45,727 -22,102 5.36%
NP 38,184 111,232 86,317 75,348 28,065 85,287 14,303 92.55%
-
NP to SH 38,184 111,232 86,317 75,348 28,065 85,287 14,303 92.55%
-
Tax Rate 38.50% 47.40% 47.94% 48.77% 48.80% 34.90% 60.71% -
Total Cost 1,068,657 4,029,862 2,992,980 2,021,938 973,776 3,545,077 2,623,960 -45.08%
-
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 2.08% 6.16% 4.83% 4.24% 1.58% 4.89% 0.86% -
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 78.83 294.95 219.32 149.38 71.36 258.57 187.91 -43.99%
EPS 2.72 7.92 6.15 5.37 2.00 6.07 1.02 92.41%
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 78.83 294.95 219.32 149.38 71.36 258.57 187.91 -43.99%
EPS 2.72 7.92 6.15 5.37 2.00 6.07 1.02 92.41%
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 1.65 0.46 0.62 0.88 2.21 0.55 0.80 62.10%
P/EPS 47.80 17.29 22.28 24.60 79.04 23.21 147.24 -52.79%
EY 2.09 5.78 4.49 4.07 1.27 4.31 0.68 111.53%
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 1.59 0.46 0.62 0.97 2.33 0.53 0.76 63.65%
P/EPS 45.96 17.29 22.12 27.02 83.04 22.55 140.37 -52.52%
EY 2.18 5.78 4.52 3.70 1.20 4.43 0.71 111.39%
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