[AEON] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -16.77%
YoY- -26.56%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 4,612,724 4,356,630 4,160,064 4,100,892 3,836,352 3,606,450 3,377,222 5.33%
PBT 191,258 157,048 164,776 154,178 185,116 277,790 284,526 -6.40%
Tax -87,078 -81,588 -73,824 -62,166 -56,446 -90,164 -87,720 -0.12%
NP 104,180 75,460 90,952 92,012 128,670 187,626 196,806 -10.05%
-
NP to SH 104,180 75,460 95,918 95,564 130,118 187,662 196,806 -10.05%
-
Tax Rate 45.53% 51.95% 44.80% 40.32% 30.49% 32.46% 30.83% -
Total Cost 4,508,544 4,281,170 4,069,112 4,008,880 3,707,682 3,418,824 3,180,416 5.98%
-
Net Worth 1,740,960 2,007,719 1,923,480 1,881,360 1,839,239 1,670,760 1,519,561 2.29%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,740,960 2,007,719 1,923,480 1,881,360 1,839,239 1,670,760 1,519,561 2.29%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 350,937 25.98%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.26% 1.73% 2.19% 2.24% 3.35% 5.20% 5.83% -
ROE 5.98% 3.76% 4.99% 5.08% 7.07% 11.23% 12.95% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 328.54 310.30 296.30 292.09 273.24 256.87 962.34 -16.39%
EPS 7.42 5.38 6.84 6.80 9.26 13.36 56.08 -28.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.43 1.37 1.34 1.31 1.19 4.33 -18.80%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 328.54 310.30 296.30 292.09 273.24 256.87 240.54 5.33%
EPS 7.42 5.38 6.84 6.80 9.26 13.36 14.02 -10.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.43 1.37 1.34 1.31 1.19 1.0823 2.29%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.69 2.27 2.24 2.61 3.10 3.98 14.80 -
P/RPS 0.51 0.73 0.76 0.89 1.13 1.55 1.54 -16.81%
P/EPS 22.78 42.24 32.79 38.35 33.45 29.78 26.39 -2.42%
EY 4.39 2.37 3.05 2.61 2.99 3.36 3.79 2.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.59 1.64 1.95 2.37 3.34 3.42 -14.24%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 29/08/18 24/08/17 25/08/16 27/08/15 28/08/14 29/08/13 -
Price 1.67 2.10 2.05 2.83 2.79 3.93 14.00 -
P/RPS 0.51 0.68 0.69 0.97 1.02 1.53 1.45 -15.97%
P/EPS 22.51 39.07 30.01 41.58 30.10 29.40 24.96 -1.70%
EY 4.44 2.56 3.33 2.41 3.32 3.40 4.01 1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.47 1.50 2.11 2.13 3.30 3.23 -13.52%

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