[AEON] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -60.46%
YoY- 27.38%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,061,797 982,011 1,095,445 1,001,841 992,101 750,560 874,204 13.79%
PBT 45,678 18,716 92,260 54,814 94,609 -33,425 27,999 38.45%
Tax -20,763 -7,747 -44,977 -26,749 -23,625 14,752 -17,056 13.96%
NP 24,915 10,969 47,283 28,065 70,984 -18,673 10,943 72.80%
-
NP to SH 24,915 10,969 47,283 28,065 70,984 -18,673 10,943 72.80%
-
Tax Rate 45.46% 41.39% 48.75% 48.80% 24.97% - 60.92% -
Total Cost 1,036,882 971,042 1,048,162 973,776 921,117 769,233 863,261 12.95%
-
Net Worth 1,807,088 1,786,870 1,777,183 1,777,744 1,742,785 1,670,760 1,698,840 4.19%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 56,160 - - - 42,120 - - -
Div Payout % 225.41% - - - 59.34% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,807,088 1,786,870 1,777,183 1,777,744 1,742,785 1,670,760 1,698,840 4.19%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.35% 1.12% 4.32% 2.80% 7.15% -2.49% 1.25% -
ROE 1.38% 0.61% 2.66% 1.58% 4.07% -1.12% 0.64% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 75.63 69.94 78.02 71.36 70.66 53.46 62.27 13.79%
EPS 1.77 0.78 3.37 2.00 5.06 -1.33 0.78 72.42%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.2871 1.2727 1.2658 1.2662 1.2413 1.19 1.21 4.19%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 75.63 69.94 78.02 71.36 70.66 53.46 62.27 13.79%
EPS 1.77 0.78 3.37 2.00 5.06 -1.33 0.78 72.42%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.2871 1.2727 1.2658 1.2662 1.2413 1.19 1.21 4.19%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.37 1.37 1.32 1.58 1.41 1.50 1.29 -
P/RPS 1.81 1.96 1.69 2.21 2.00 2.81 2.07 -8.53%
P/EPS 77.20 175.36 39.20 79.04 27.89 -112.78 165.51 -39.77%
EY 1.30 0.57 2.55 1.27 3.59 -0.89 0.60 67.20%
DY 2.92 0.00 0.00 0.00 2.13 0.00 0.00 -
P/NAPS 1.06 1.08 1.04 1.25 1.14 1.26 1.07 -0.62%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 23/11/22 23/08/22 18/05/22 23/02/22 24/11/21 27/08/21 -
Price 1.37 1.36 1.45 1.66 1.37 1.43 1.43 -
P/RPS 1.81 1.94 1.86 2.33 1.94 2.67 2.30 -14.72%
P/EPS 77.20 174.08 43.06 83.04 27.10 -107.52 183.47 -43.75%
EY 1.30 0.57 2.32 1.20 3.69 -0.93 0.55 77.16%
DY 2.92 0.00 0.00 0.00 2.19 0.00 0.00 -
P/NAPS 1.06 1.07 1.15 1.31 1.10 1.20 1.18 -6.88%

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