[AEON] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 83.38%
YoY- 15.53%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 4,051,302 4,538,884 4,353,640 4,088,164 4,018,688 3,834,640 3,705,477 1.49%
PBT 101,756 196,887 187,038 193,806 163,029 210,841 301,327 -16.53%
Tax -60,333 -87,595 -81,915 -88,799 -72,137 -79,170 -89,450 -6.34%
NP 41,423 109,292 105,123 105,007 90,892 131,671 211,877 -23.79%
-
NP to SH 41,423 109,292 105,123 105,007 90,892 133,407 212,706 -23.84%
-
Tax Rate 59.29% 44.49% 43.80% 45.82% 44.25% 37.55% 29.69% -
Total Cost 4,009,879 4,429,592 4,248,517 3,983,157 3,927,796 3,702,969 3,493,600 2.32%
-
Net Worth 1,670,760 1,698,840 2,021,760 1,965,599 1,881,360 1,839,239 1,923,480 -2.31%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 21,060 56,160 56,160 56,160 42,120 56,160 70,200 -18.16%
Div Payout % 50.84% 51.39% 53.42% 53.48% 46.34% 42.10% 33.00% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,670,760 1,698,840 2,021,760 1,965,599 1,881,360 1,839,239 1,923,480 -2.31%
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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.02% 2.41% 2.41% 2.57% 2.26% 3.43% 5.72% -
ROE 2.48% 6.43% 5.20% 5.34% 4.83% 7.25% 11.06% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 288.55 323.28 310.09 291.18 286.23 273.12 263.92 1.49%
EPS 2.95 7.78 7.49 7.48 6.47 9.50 15.15 -23.84%
DPS 1.50 4.00 4.00 4.00 3.00 4.00 5.00 -18.16%
NAPS 1.19 1.21 1.44 1.40 1.34 1.31 1.37 -2.31%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 288.55 323.28 310.09 291.18 286.23 273.12 263.92 1.49%
EPS 2.95 7.78 7.49 7.48 6.47 9.50 15.15 -23.84%
DPS 1.50 4.00 4.00 4.00 3.00 4.00 5.00 -18.16%
NAPS 1.19 1.21 1.44 1.40 1.34 1.31 1.37 -2.31%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.07 1.42 1.47 1.76 2.57 2.73 3.15 -
P/RPS 0.37 0.44 0.47 0.60 0.90 1.00 1.19 -17.67%
P/EPS 36.27 18.24 19.63 23.53 39.70 28.73 20.79 9.70%
EY 2.76 5.48 5.09 4.25 2.52 3.48 4.81 -8.83%
DY 1.40 2.82 2.72 2.27 1.17 1.47 1.59 -2.09%
P/NAPS 0.90 1.17 1.02 1.26 1.92 2.08 2.30 -14.46%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 24/02/20 27/02/19 28/02/18 27/02/17 25/02/16 26/02/15 -
Price 1.17 1.30 1.62 1.47 2.50 2.58 3.19 -
P/RPS 0.41 0.40 0.52 0.50 0.87 0.94 1.21 -16.49%
P/EPS 39.66 16.70 21.64 19.65 38.62 27.15 21.06 11.11%
EY 2.52 5.99 4.62 5.09 2.59 3.68 4.75 -10.01%
DY 1.28 3.08 2.47 2.72 1.20 1.55 1.57 -3.34%
P/NAPS 0.98 1.07 1.13 1.05 1.87 1.97 2.33 -13.42%

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