[AEONCR] YoY Cumulative Quarter Result on 30-Nov-2022 [#3]

Announcement Date
21-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
30-Nov-2022 [#3]
Profit Trend
QoQ- 35.03%
YoY- -5.76%
View:
Show?
Cumulative Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 1,410,917 1,207,581 1,161,912 1,155,312 1,185,496 1,006,307 925,949 7.26%
PBT 402,579 417,165 482,031 171,277 272,409 357,068 292,969 5.43%
Tax -97,481 -94,820 -139,992 -51,039 -68,752 -90,057 -75,220 4.41%
NP 305,098 322,345 342,039 120,238 203,657 267,011 217,749 5.77%
-
NP to SH 305,098 322,345 342,039 120,238 203,657 267,011 217,749 5.77%
-
Tax Rate 24.21% 22.73% 29.04% 29.80% 25.24% 25.22% 25.68% -
Total Cost 1,105,819 885,236 819,873 1,035,074 981,839 739,296 708,200 7.70%
-
Net Worth 2,512,227 2,259,473 1,947,997 1,542,058 1,542,060 1,417,541 1,401,122 10.21%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div 145,525 72,762 72,762 23,488 56,806 55,724 49,016 19.87%
Div Payout % 47.70% 22.57% 21.27% 19.53% 27.89% 20.87% 22.51% -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 2,512,227 2,259,473 1,947,997 1,542,058 1,542,060 1,417,541 1,401,122 10.21%
NOSH 510,615 255,307 255,307 255,307 253,604 250,733 247,720 12.80%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 21.62% 26.69% 29.44% 10.41% 17.18% 26.53% 23.52% -
ROE 12.14% 14.27% 17.56% 7.80% 13.21% 18.84% 15.54% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 276.32 472.99 455.10 452.52 464.34 401.80 399.16 -5.94%
EPS 58.76 124.28 132.00 45.11 76.12 102.80 112.30 -10.22%
DPS 28.50 28.50 28.50 9.20 22.25 22.25 21.13 5.11%
NAPS 4.92 8.85 7.63 6.04 6.04 5.66 6.04 -3.35%
Adjusted Per Share Value based on latest NOSH - 255,307
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 276.32 236.49 227.55 226.26 232.17 197.08 181.34 7.26%
EPS 59.75 63.13 66.99 23.55 39.88 52.29 42.64 5.78%
DPS 28.50 14.25 14.25 4.60 11.12 10.91 9.60 19.87%
NAPS 4.92 4.425 3.815 3.02 3.02 2.7761 2.744 10.21%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 5.70 12.86 12.90 10.46 14.72 15.20 13.60 -
P/RPS 2.06 2.72 2.83 2.31 3.17 3.78 3.41 -8.05%
P/EPS 9.54 10.19 9.63 22.21 18.45 14.26 14.49 -6.72%
EY 10.48 9.82 10.39 4.50 5.42 7.01 6.90 7.21%
DY 5.00 2.22 2.21 0.88 1.51 1.46 1.55 21.54%
P/NAPS 1.16 1.45 1.69 1.73 2.44 2.69 2.25 -10.44%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 21/12/23 21/12/22 23/12/21 21/12/20 19/12/19 20/12/18 21/12/17 -
Price 5.63 12.52 13.30 12.20 14.72 14.84 13.80 -
P/RPS 2.04 2.65 2.92 2.70 3.17 3.69 3.46 -8.42%
P/EPS 9.42 9.92 9.93 25.90 18.45 13.92 14.70 -7.14%
EY 10.61 10.08 10.07 3.86 5.42 7.18 6.80 7.69%
DY 5.06 2.28 2.14 0.75 1.51 1.50 1.53 22.04%
P/NAPS 1.14 1.41 1.74 2.02 2.44 2.62 2.28 -10.90%

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