[AEON] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 36.63%
YoY- 38.78%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 3,618,706 3,630,364 3,554,750 3,793,813 3,873,932 4,051,302 4,304,922 -10.94%
PBT 143,997 131,014 76,215 145,388 118,219 101,756 149,240 -2.35%
Tax -52,678 -45,727 -34,757 -68,900 -62,236 -60,333 -85,092 -27.38%
NP 91,319 85,287 41,458 76,488 55,983 41,423 64,148 26.57%
-
NP to SH 91,319 85,287 41,458 76,488 55,983 41,423 64,148 26.57%
-
Tax Rate 36.58% 34.90% 45.60% 47.39% 52.64% 59.29% 57.02% -
Total Cost 3,527,387 3,545,077 3,513,292 3,717,325 3,817,949 4,009,879 4,240,774 -11.56%
-
Net Worth 1,777,744 1,742,785 1,670,760 1,698,840 1,698,840 1,670,760 1,642,679 5.41%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 42,120 42,120 21,060 21,060 21,060 21,060 56,160 -17.46%
Div Payout % 46.12% 49.39% 50.80% 27.53% 37.62% 50.84% 87.55% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,777,744 1,742,785 1,670,760 1,698,840 1,698,840 1,670,760 1,642,679 5.41%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 2.52% 2.35% 1.17% 2.02% 1.45% 1.02% 1.49% -
ROE 5.14% 4.89% 2.48% 4.50% 3.30% 2.48% 3.91% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 257.74 258.57 253.19 270.21 275.92 288.55 306.62 -10.94%
EPS 6.50 6.07 2.95 5.45 3.99 2.95 4.57 26.50%
DPS 3.00 3.00 1.50 1.50 1.50 1.50 4.00 -17.46%
NAPS 1.2662 1.2413 1.19 1.21 1.21 1.19 1.17 5.41%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 257.74 258.57 253.19 270.21 275.92 288.55 306.62 -10.94%
EPS 6.50 6.07 2.95 5.45 3.99 2.95 4.57 26.50%
DPS 3.00 3.00 1.50 1.50 1.50 1.50 4.00 -17.46%
NAPS 1.2662 1.2413 1.19 1.21 1.21 1.19 1.17 5.41%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.58 1.41 1.50 1.29 1.29 1.07 0.795 -
P/RPS 0.61 0.55 0.59 0.48 0.47 0.37 0.26 76.65%
P/EPS 24.29 23.21 50.80 23.68 32.35 36.27 17.40 24.93%
EY 4.12 4.31 1.97 4.22 3.09 2.76 5.75 -19.94%
DY 1.90 2.13 1.00 1.16 1.16 1.40 5.03 -47.77%
P/NAPS 1.25 1.14 1.26 1.07 1.07 0.90 0.68 50.11%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 18/05/22 23/02/22 24/11/21 27/08/21 19/05/21 24/02/21 25/11/20 -
Price 1.66 1.37 1.43 1.43 1.12 1.17 0.76 -
P/RPS 0.64 0.53 0.56 0.53 0.41 0.41 0.25 87.24%
P/EPS 25.52 22.55 48.43 26.25 28.09 39.66 16.63 33.07%
EY 3.92 4.43 2.06 3.81 3.56 2.52 6.01 -24.80%
DY 1.81 2.19 1.05 1.05 1.34 1.28 5.26 -50.92%
P/NAPS 1.31 1.10 1.20 1.18 0.93 0.98 0.65 59.62%

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