[AEON] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -2.15%
YoY- -31.18%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 4,152,210 4,109,895 4,065,564 4,068,241 4,035,805 4,034,621 3,991,446 2.66%
PBT 193,547 181,558 157,050 152,401 151,376 153,442 162,816 12.22%
Tax -93,980 -88,799 -78,824 -77,964 -71,879 -72,136 -74,728 16.52%
NP 99,567 92,759 78,226 74,437 79,497 81,306 88,088 8.51%
-
NP to SH 101,721 96,434 83,803 79,922 81,678 84,182 91,516 7.30%
-
Tax Rate 48.56% 48.91% 50.19% 51.16% 47.48% 47.01% 45.90% -
Total Cost 4,052,643 4,017,136 3,987,338 3,993,804 3,956,308 3,953,315 3,903,358 2.53%
-
Net Worth 1,979,639 1,965,599 1,895,400 1,923,480 1,404,000 1,881,360 1,839,239 5.03%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 56,160 56,160 42,120 42,120 42,120 42,120 56,160 0.00%
Div Payout % 55.21% 58.24% 50.26% 52.70% 51.57% 50.03% 61.37% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,979,639 1,965,599 1,895,400 1,923,480 1,404,000 1,881,360 1,839,239 5.03%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.40% 2.26% 1.92% 1.83% 1.97% 2.02% 2.21% -
ROE 5.14% 4.91% 4.42% 4.16% 5.82% 4.47% 4.98% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 295.74 292.73 289.57 289.76 287.45 287.37 284.29 2.66%
EPS 7.25 6.87 5.97 5.69 5.82 6.00 6.52 7.33%
DPS 4.00 4.00 3.00 3.00 3.00 3.00 4.00 0.00%
NAPS 1.41 1.40 1.35 1.37 1.00 1.34 1.31 5.03%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 295.74 292.73 289.57 289.76 287.45 287.37 284.29 2.66%
EPS 7.25 6.87 5.97 5.69 5.82 6.00 6.52 7.33%
DPS 4.00 4.00 3.00 3.00 3.00 3.00 4.00 0.00%
NAPS 1.41 1.40 1.35 1.37 1.00 1.34 1.31 5.03%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.76 1.76 2.05 2.24 2.36 2.57 2.89 -
P/RPS 0.60 0.60 0.71 0.77 0.82 0.89 1.02 -29.81%
P/EPS 24.29 25.62 34.34 39.35 40.57 42.86 44.34 -33.07%
EY 4.12 3.90 2.91 2.54 2.47 2.33 2.26 49.28%
DY 2.27 2.27 1.46 1.34 1.27 1.17 1.38 39.38%
P/NAPS 1.25 1.26 1.52 1.64 2.36 1.92 2.21 -31.63%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 28/02/18 23/11/17 24/08/17 25/05/17 27/02/17 24/11/16 -
Price 2.30 1.47 1.91 2.05 2.38 2.50 2.74 -
P/RPS 0.78 0.50 0.66 0.71 0.83 0.87 0.96 -12.93%
P/EPS 31.75 21.40 32.00 36.01 40.91 41.70 42.04 -17.08%
EY 3.15 4.67 3.13 2.78 2.44 2.40 2.38 20.56%
DY 1.74 2.72 1.57 1.46 1.26 1.20 1.46 12.42%
P/NAPS 1.63 1.05 1.41 1.50 2.38 1.87 2.09 -15.28%

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