[AEON] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -127.95%
YoY- -104.01%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,139,840 2,097,286 1,887,703 2,145,192 2,306,362 2,178,315 2,080,032 0.47%
PBT 111,176 147,074 69,830 26,198 95,629 78,524 82,388 5.11%
Tax -42,803 -71,726 -36,854 -28,287 -43,539 -40,794 -36,912 2.49%
NP 68,373 75,348 32,976 -2,089 52,090 37,730 45,476 7.02%
-
NP to SH 68,373 75,348 32,976 -2,089 52,090 37,730 47,959 6.08%
-
Tax Rate 38.50% 48.77% 52.78% 107.97% 45.53% 51.95% 44.80% -
Total Cost 2,071,467 2,021,938 1,854,727 2,147,281 2,254,272 2,140,585 2,034,556 0.29%
-
Net Worth 1,813,125 1,777,183 1,698,840 1,670,760 1,740,960 2,007,719 1,923,480 -0.97%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,813,125 1,777,183 1,698,840 1,670,760 1,740,960 2,007,719 1,923,480 -0.97%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.20% 3.59% 1.75% -0.10% 2.26% 1.73% 2.19% -
ROE 3.77% 4.24% 1.94% -0.13% 2.99% 1.88% 2.49% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 152.41 149.38 134.45 152.79 164.27 155.15 148.15 0.47%
EPS 4.87 5.37 2.35 -0.15 3.71 2.69 3.42 6.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2914 1.2658 1.21 1.19 1.24 1.43 1.37 -0.97%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 152.41 149.38 134.45 152.79 164.27 155.15 148.15 0.47%
EPS 4.87 5.37 2.35 -0.15 3.71 2.69 3.42 6.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2914 1.2658 1.21 1.19 1.24 1.43 1.37 -0.97%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.31 1.32 1.29 1.01 1.69 2.27 2.24 -
P/RPS 0.86 0.88 0.96 0.66 1.03 1.46 1.51 -8.95%
P/EPS 26.90 24.60 54.92 -678.81 45.55 84.47 65.58 -13.79%
EY 3.72 4.07 1.82 -0.15 2.20 1.18 1.52 16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 1.07 0.85 1.36 1.59 1.64 -7.75%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 27/08/21 27/08/20 26/08/19 29/08/18 24/08/17 -
Price 1.17 1.45 1.43 0.84 1.67 2.10 2.05 -
P/RPS 0.77 0.97 1.06 0.55 1.02 1.35 1.38 -9.26%
P/EPS 24.03 27.02 60.88 -564.56 45.01 78.14 60.01 -14.14%
EY 4.16 3.70 1.64 -0.18 2.22 1.28 1.67 16.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.15 1.18 0.71 1.35 1.47 1.50 -7.98%

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