[AEON] QoQ Quarter Result on 30-Jun-2018 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -64.97%
YoY- -61.32%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,206,876 1,110,518 1,064,808 1,064,029 1,114,285 1,067,204 962,658 16.28%
PBT 55,689 85,127 23,387 28,745 49,778 81,895 17,275 118.37%
Tax -23,053 -31,584 -9,536 -18,957 -21,837 -42,722 -9,166 85.04%
NP 32,636 53,543 13,851 9,788 27,941 39,173 8,109 153.23%
-
NP to SH 32,636 53,543 13,851 9,788 27,941 39,173 9,301 131.08%
-
Tax Rate 41.40% 37.10% 40.77% 65.95% 43.87% 52.17% 53.06% -
Total Cost 1,174,240 1,056,975 1,050,957 1,054,241 1,086,344 1,028,031 954,549 14.82%
-
Net Worth 1,712,880 2,021,760 1,965,599 2,007,719 1,979,639 1,965,599 1,895,400 -6.53%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 56,160 - - - 56,160 - -
Div Payout % - 104.89% - - - 143.36% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,712,880 2,021,760 1,965,599 2,007,719 1,979,639 1,965,599 1,895,400 -6.53%
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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 2.70% 4.82% 1.30% 0.92% 2.51% 3.67% 0.84% -
ROE 1.91% 2.65% 0.70% 0.49% 1.41% 1.99% 0.49% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 85.96 79.10 75.84 75.79 79.37 76.01 68.57 16.27%
EPS 2.32 3.81 0.99 0.70 1.99 2.79 0.66 131.36%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.22 1.44 1.40 1.43 1.41 1.40 1.35 -6.53%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 85.96 79.10 75.84 75.79 79.37 76.01 68.57 16.27%
EPS 2.32 3.81 0.99 0.70 1.99 2.79 0.66 131.36%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.22 1.44 1.40 1.43 1.41 1.40 1.35 -6.53%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.47 1.47 1.70 2.27 1.76 1.76 2.05 -
P/RPS 1.71 1.86 2.24 3.00 2.22 2.32 2.99 -31.12%
P/EPS 63.24 38.55 172.32 325.61 88.44 63.08 309.45 -65.33%
EY 1.58 2.59 0.58 0.31 1.13 1.59 0.32 190.24%
DY 0.00 2.72 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 1.20 1.02 1.21 1.59 1.25 1.26 1.52 -14.59%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 28/11/18 29/08/18 24/05/18 28/02/18 23/11/17 -
Price 1.52 1.62 1.89 2.10 2.30 1.47 1.91 -
P/RPS 1.77 2.05 2.49 2.77 2.90 1.93 2.79 -26.18%
P/EPS 65.39 42.48 191.58 301.23 115.57 52.69 288.32 -62.84%
EY 1.53 2.35 0.52 0.33 0.87 1.90 0.35 167.59%
DY 0.00 2.47 0.00 0.00 0.00 2.72 0.00 -
P/NAPS 1.25 1.13 1.35 1.47 1.63 1.05 1.41 -7.72%

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