[AEON] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -39.05%
YoY- 16.8%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,170,107 1,062,416 1,099,486 1,206,876 1,110,518 1,064,808 1,064,029 6.52%
PBT 87,294 13,966 39,940 55,689 85,127 23,387 28,745 109.28%
Tax -37,414 -6,642 -20,486 -23,053 -31,584 -9,536 -18,957 57.14%
NP 49,880 7,324 19,454 32,636 53,543 13,851 9,788 195.25%
-
NP to SH 49,880 7,324 19,454 32,636 53,543 13,851 9,788 195.25%
-
Tax Rate 42.86% 47.56% 51.29% 41.40% 37.10% 40.77% 65.95% -
Total Cost 1,120,227 1,055,092 1,080,032 1,174,240 1,056,975 1,050,957 1,054,241 4.11%
-
Net Worth 1,698,840 1,642,679 1,740,960 1,712,880 2,021,760 1,965,599 2,007,719 -10.51%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 56,160 - - - 56,160 - - -
Div Payout % 112.59% - - - 104.89% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,698,840 1,642,679 1,740,960 1,712,880 2,021,760 1,965,599 2,007,719 -10.51%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.26% 0.69% 1.77% 2.70% 4.82% 1.30% 0.92% -
ROE 2.94% 0.45% 1.12% 1.91% 2.65% 0.70% 0.49% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 83.34 75.67 78.31 85.96 79.10 75.84 75.79 6.51%
EPS 3.55 0.52 1.39 2.32 3.81 0.99 0.70 194.30%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.21 1.17 1.24 1.22 1.44 1.40 1.43 -10.51%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 83.34 75.67 78.31 85.96 79.10 75.84 75.79 6.51%
EPS 3.55 0.52 1.39 2.32 3.81 0.99 0.70 194.30%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.21 1.17 1.24 1.22 1.44 1.40 1.43 -10.51%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.42 1.46 1.69 1.47 1.47 1.70 2.27 -
P/RPS 1.70 1.93 2.16 1.71 1.86 2.24 3.00 -31.45%
P/EPS 39.97 279.88 121.97 63.24 38.55 172.32 325.61 -75.20%
EY 2.50 0.36 0.82 1.58 2.59 0.58 0.31 300.62%
DY 2.82 0.00 0.00 0.00 2.72 0.00 0.00 -
P/NAPS 1.17 1.25 1.36 1.20 1.02 1.21 1.59 -18.44%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 28/11/19 26/08/19 30/05/19 27/02/19 28/11/18 29/08/18 -
Price 1.30 1.59 1.67 1.52 1.62 1.89 2.10 -
P/RPS 1.56 2.10 2.13 1.77 2.05 2.49 2.77 -31.73%
P/EPS 36.59 304.80 120.52 65.39 42.48 191.58 301.23 -75.37%
EY 2.73 0.33 0.83 1.53 2.35 0.52 0.33 307.46%
DY 3.08 0.00 0.00 0.00 2.47 0.00 0.00 -
P/NAPS 1.07 1.36 1.35 1.25 1.13 1.35 1.47 -19.03%

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