[AEON] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 480.14%
YoY- 161.4%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 982,011 1,095,445 1,001,841 992,101 750,560 874,204 1,013,499 -2.08%
PBT 18,716 92,260 54,814 94,609 -33,425 27,999 41,831 -41.47%
Tax -7,747 -44,977 -26,749 -23,625 14,752 -17,056 -19,798 -46.47%
NP 10,969 47,283 28,065 70,984 -18,673 10,943 22,033 -37.15%
-
NP to SH 10,969 47,283 28,065 70,984 -18,673 10,943 22,033 -37.15%
-
Tax Rate 41.39% 48.75% 48.80% 24.97% - 60.92% 47.33% -
Total Cost 971,042 1,048,162 973,776 921,117 769,233 863,261 991,466 -1.37%
-
Net Worth 1,786,870 1,777,183 1,777,744 1,742,785 1,670,760 1,698,840 1,698,840 3.42%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - 42,120 - - - -
Div Payout % - - - 59.34% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,786,870 1,777,183 1,777,744 1,742,785 1,670,760 1,698,840 1,698,840 3.42%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.12% 4.32% 2.80% 7.15% -2.49% 1.25% 2.17% -
ROE 0.61% 2.66% 1.58% 4.07% -1.12% 0.64% 1.30% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 69.94 78.02 71.36 70.66 53.46 62.27 72.19 -2.08%
EPS 0.78 3.37 2.00 5.06 -1.33 0.78 1.57 -37.24%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.2727 1.2658 1.2662 1.2413 1.19 1.21 1.21 3.42%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 69.94 78.02 71.36 70.66 53.46 62.27 72.19 -2.08%
EPS 0.78 3.37 2.00 5.06 -1.33 0.78 1.57 -37.24%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.2727 1.2658 1.2662 1.2413 1.19 1.21 1.21 3.42%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.37 1.32 1.58 1.41 1.50 1.29 1.29 -
P/RPS 1.96 1.69 2.21 2.00 2.81 2.07 1.79 6.22%
P/EPS 175.36 39.20 79.04 27.89 -112.78 165.51 82.20 65.64%
EY 0.57 2.55 1.27 3.59 -0.89 0.60 1.22 -39.76%
DY 0.00 0.00 0.00 2.13 0.00 0.00 0.00 -
P/NAPS 1.08 1.04 1.25 1.14 1.26 1.07 1.07 0.62%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 18/05/22 23/02/22 24/11/21 27/08/21 19/05/21 -
Price 1.36 1.45 1.66 1.37 1.43 1.43 1.12 -
P/RPS 1.94 1.86 2.33 1.94 2.67 2.30 1.55 16.12%
P/EPS 174.08 43.06 83.04 27.10 -107.52 183.47 71.37 81.10%
EY 0.57 2.32 1.20 3.69 -0.93 0.55 1.40 -45.03%
DY 0.00 0.00 0.00 2.19 0.00 0.00 0.00 -
P/NAPS 1.07 1.15 1.31 1.10 1.20 1.18 0.93 9.79%

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