[AEONCR] QoQ TTM Result on 31-Aug-2023 [#2]

Announcement Date
26-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-Aug-2023 [#2]
Profit Trend
QoQ- 12.58%
YoY- 9.02%
View:
Show?
TTM Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 1,982,076 1,912,491 1,843,581 1,774,907 1,702,348 1,640,245 1,570,549 16.76%
PBT 578,085 565,174 532,390 522,539 463,355 546,976 461,954 16.10%
Tax -147,017 -141,156 -131,952 -124,020 -109,376 -129,291 -116,229 16.94%
NP 431,068 424,018 400,438 398,519 353,979 417,685 345,725 15.82%
-
NP to SH 431,068 424,018 400,438 398,519 353,979 417,685 345,725 15.82%
-
Tax Rate 25.43% 24.98% 24.78% 23.73% 23.61% 23.64% 25.16% -
Total Cost 1,551,008 1,488,473 1,443,143 1,376,388 1,348,369 1,222,560 1,224,824 17.03%
-
Net Worth 2,731,811 2,639,881 2,512,227 2,502,015 2,430,529 2,323,300 2,259,473 13.47%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div 144,248 144,248 126,377 126,377 126,377 126,377 123,824 10.70%
Div Payout % 33.46% 34.02% 31.56% 31.71% 35.70% 30.26% 35.82% -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 2,731,811 2,639,881 2,512,227 2,502,015 2,430,529 2,323,300 2,259,473 13.47%
NOSH 510,618 510,615 510,615 255,307 255,307 255,307 255,307 58.67%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 21.75% 22.17% 21.72% 22.45% 20.79% 25.46% 22.01% -
ROE 15.78% 16.06% 15.94% 15.93% 14.56% 17.98% 15.30% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 388.17 374.55 361.05 695.20 666.78 642.46 615.16 -26.41%
EPS 84.42 83.04 78.42 156.09 138.65 163.60 135.42 -27.00%
DPS 28.25 28.25 24.75 49.50 49.50 49.50 48.50 -30.23%
NAPS 5.35 5.17 4.92 9.80 9.52 9.10 8.85 -28.48%
Adjusted Per Share Value based on latest NOSH - 255,307
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 388.17 374.54 361.05 347.60 333.39 321.23 307.58 16.76%
EPS 84.42 83.04 78.42 78.05 69.32 81.80 67.71 15.82%
DPS 28.25 28.25 24.75 24.75 24.75 24.75 24.25 10.70%
NAPS 5.35 5.17 4.92 4.90 4.76 4.55 4.425 13.47%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 7.24 6.34 5.70 11.00 11.40 12.00 12.86 -
P/RPS 1.87 1.69 1.58 1.58 1.71 1.87 2.09 -7.14%
P/EPS 8.58 7.63 7.27 7.05 8.22 7.33 9.50 -6.55%
EY 11.66 13.10 13.76 14.19 12.16 13.63 10.53 7.02%
DY 3.90 4.46 4.34 4.50 4.34 4.13 3.77 2.28%
P/NAPS 1.35 1.23 1.16 1.12 1.20 1.32 1.45 -4.64%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 10/07/24 08/04/24 21/12/23 26/09/23 10/07/23 11/04/23 21/12/22 -
Price 7.24 6.61 5.63 11.44 11.18 11.92 12.52 -
P/RPS 1.87 1.76 1.56 1.65 1.68 1.86 2.04 -5.63%
P/EPS 8.58 7.96 7.18 7.33 8.06 7.29 9.25 -4.88%
EY 11.66 12.56 13.93 13.64 12.40 13.72 10.82 5.10%
DY 3.90 4.27 4.40 4.33 4.43 4.15 3.87 0.51%
P/NAPS 1.35 1.28 1.14 1.17 1.17 1.31 1.41 -2.85%

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