[AEON] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 28.86%
YoY- 30.42%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 3,095,740 2,139,840 1,106,841 4,141,094 3,079,297 2,097,286 1,001,841 112.00%
PBT 140,193 111,176 62,088 211,468 165,790 147,074 54,814 86.91%
Tax -57,940 -42,803 -23,904 -100,236 -79,473 -71,726 -26,749 67.33%
NP 82,253 68,373 38,184 111,232 86,317 75,348 28,065 104.66%
-
NP to SH 82,253 68,373 38,184 111,232 86,317 75,348 28,065 104.66%
-
Tax Rate 41.33% 38.50% 38.50% 47.40% 47.94% 48.77% 48.80% -
Total Cost 3,013,487 2,071,467 1,068,657 4,029,862 2,992,980 2,021,938 973,776 112.21%
-
Net Worth 1,831,237 1,813,125 1,839,801 1,807,088 1,786,870 1,777,183 1,777,744 1.99%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 56,160 - - - -
Div Payout % - - - 50.49% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,831,237 1,813,125 1,839,801 1,807,088 1,786,870 1,777,183 1,777,744 1.99%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.66% 3.20% 3.45% 2.69% 2.80% 3.59% 2.80% -
ROE 4.49% 3.77% 2.08% 6.16% 4.83% 4.24% 1.58% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 220.49 152.41 78.83 294.95 219.32 149.38 71.36 111.99%
EPS 5.85 4.87 2.72 7.92 6.15 5.37 2.00 104.39%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.3043 1.2914 1.3104 1.2871 1.2727 1.2658 1.2662 1.99%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 220.49 152.41 78.83 294.95 219.32 149.38 71.36 111.99%
EPS 5.85 4.87 2.72 7.92 6.15 5.37 2.00 104.39%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.3043 1.2914 1.3104 1.2871 1.2727 1.2658 1.2662 1.99%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.10 1.31 1.30 1.37 1.37 1.32 1.58 -
P/RPS 0.50 0.86 1.65 0.46 0.62 0.88 2.21 -62.83%
P/EPS 18.78 26.90 47.80 17.29 22.28 24.60 79.04 -61.60%
EY 5.33 3.72 2.09 5.78 4.49 4.07 1.27 159.95%
DY 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
P/NAPS 0.84 1.01 0.99 1.06 1.08 1.04 1.25 -23.26%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 22/08/23 18/05/23 22/02/23 23/11/22 23/08/22 18/05/22 -
Price 1.10 1.17 1.25 1.37 1.36 1.45 1.66 -
P/RPS 0.50 0.77 1.59 0.46 0.62 0.97 2.33 -64.12%
P/EPS 18.78 24.03 45.96 17.29 22.12 27.02 83.04 -62.84%
EY 5.33 4.16 2.18 5.78 4.52 3.70 1.20 169.96%
DY 0.00 0.00 0.00 2.92 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.95 1.06 1.07 1.15 1.31 -25.62%

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