[AEON] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 190.32%
YoY- -62.1%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 2,638,263 1,887,703 1,013,499 4,051,302 3,134,815 2,145,192 1,190,869 69.86%
PBT 36,405 69,830 41,831 101,756 61,946 26,198 25,368 27.20%
Tax -22,102 -36,854 -19,798 -60,333 -47,678 -28,287 -17,895 15.10%
NP 14,303 32,976 22,033 41,423 14,268 -2,089 7,473 54.09%
-
NP to SH 14,303 32,976 22,033 41,423 14,268 -2,089 7,473 54.09%
-
Tax Rate 60.71% 52.78% 47.33% 59.29% 76.97% 107.97% 70.54% -
Total Cost 2,623,960 1,854,727 991,466 4,009,879 3,120,547 2,147,281 1,183,396 69.95%
-
Net Worth 1,670,760 1,698,840 1,698,840 1,670,760 1,642,679 1,670,760 1,670,760 0.00%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 21,060 - - - -
Div Payout % - - - 50.84% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,670,760 1,698,840 1,698,840 1,670,760 1,642,679 1,670,760 1,670,760 0.00%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.54% 1.75% 2.17% 1.02% 0.46% -0.10% 0.63% -
ROE 0.86% 1.94% 1.30% 2.48% 0.87% -0.13% 0.45% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 187.91 134.45 72.19 288.55 223.28 152.79 84.82 69.85%
EPS 1.02 2.35 1.57 2.95 1.02 -0.15 0.53 54.65%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.19 1.21 1.21 1.19 1.17 1.19 1.19 0.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 187.91 134.45 72.19 288.55 223.28 152.79 84.82 69.85%
EPS 1.02 2.35 1.57 2.95 1.02 -0.15 0.53 54.65%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.19 1.21 1.21 1.19 1.17 1.19 1.19 0.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.50 1.29 1.29 1.07 0.795 1.01 1.13 -
P/RPS 0.80 0.96 1.79 0.37 0.36 0.66 1.33 -28.72%
P/EPS 147.24 54.92 82.20 36.27 78.23 -678.81 212.30 -21.63%
EY 0.68 1.82 1.22 2.76 1.28 -0.15 0.47 27.89%
DY 0.00 0.00 0.00 1.40 0.00 0.00 0.00 -
P/NAPS 1.26 1.07 1.07 0.90 0.68 0.85 0.95 20.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 27/08/21 19/05/21 24/02/21 25/11/20 27/08/20 20/05/20 -
Price 1.43 1.43 1.12 1.17 0.76 0.84 1.13 -
P/RPS 0.76 1.06 1.55 0.41 0.34 0.55 1.33 -31.11%
P/EPS 140.37 60.88 71.37 39.66 74.79 -564.56 212.30 -24.08%
EY 0.71 1.64 1.40 2.52 1.34 -0.18 0.47 31.62%
DY 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
P/NAPS 1.20 1.18 0.93 0.98 0.65 0.71 0.95 16.83%

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