[AEON] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -71.59%
YoY- -81.95%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,008,063 1,076,859 1,018,840 965,335 974,771 1,075,675 975,665 2.20%
PBT 44,599 42,858 63,727 12,626 32,165 44,924 73,101 -28.08%
Tax -20,255 -16,656 -32,747 -8,306 -14,170 -16,913 -35,339 -31.02%
NP 24,344 26,202 30,980 4,320 17,995 28,011 37,762 -25.39%
-
NP to SH 25,306 26,202 30,980 5,420 19,076 28,706 38,314 -24.17%
-
Tax Rate 45.42% 38.86% 51.39% 65.78% 44.05% 37.65% 48.34% -
Total Cost 983,719 1,050,657 987,860 961,015 956,776 1,047,664 937,903 3.23%
-
Net Worth 1,923,480 1,404,000 1,881,360 1,839,239 1,881,360 1,867,320 1,839,239 3.03%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 42,120 - - - 56,160 -
Div Payout % - - 135.96% - - - 146.58% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,923,480 1,404,000 1,881,360 1,839,239 1,881,360 1,867,320 1,839,239 3.03%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.41% 2.43% 3.04% 0.45% 1.85% 2.60% 3.87% -
ROE 1.32% 1.87% 1.65% 0.29% 1.01% 1.54% 2.08% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 71.80 76.70 72.57 68.76 69.43 76.62 69.49 2.20%
EPS 1.80 1.87 2.21 0.39 1.36 2.04 2.73 -24.26%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
NAPS 1.37 1.00 1.34 1.31 1.34 1.33 1.31 3.03%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 71.80 76.70 72.57 68.76 69.43 76.62 69.49 2.20%
EPS 1.80 1.87 2.21 0.39 1.36 2.04 2.73 -24.26%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
NAPS 1.37 1.00 1.34 1.31 1.34 1.33 1.31 3.03%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.24 2.36 2.57 2.89 2.61 2.73 2.73 -
P/RPS 3.12 3.08 3.54 4.20 3.76 3.56 3.93 -14.27%
P/EPS 124.28 126.46 116.47 748.63 192.10 133.52 100.04 15.57%
EY 0.80 0.79 0.86 0.13 0.52 0.75 1.00 -13.83%
DY 0.00 0.00 1.17 0.00 0.00 0.00 1.47 -
P/NAPS 1.64 2.36 1.92 2.21 1.95 2.05 2.08 -14.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 27/02/17 24/11/16 25/08/16 19/05/16 25/02/16 -
Price 2.05 2.38 2.50 2.74 2.83 2.80 2.58 -
P/RPS 2.86 3.10 3.45 3.99 4.08 3.65 3.71 -15.93%
P/EPS 113.74 127.53 113.30 709.77 208.29 136.95 94.54 13.13%
EY 0.88 0.78 0.88 0.14 0.48 0.73 1.06 -11.67%
DY 0.00 0.00 1.20 0.00 0.00 0.00 1.55 -
P/NAPS 1.50 2.38 1.87 2.09 2.11 2.11 1.97 -16.62%

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