[AEON] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -73.39%
YoY- 6.64%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,013,499 1,190,869 1,206,876 1,114,285 1,076,859 1,075,675 1,107,073 -1.45%
PBT 41,831 25,368 55,689 49,778 42,858 44,924 70,257 -8.27%
Tax -19,798 -17,895 -23,053 -21,837 -16,656 -16,913 -21,183 -1.11%
NP 22,033 7,473 32,636 27,941 26,202 28,011 49,074 -12.48%
-
NP to SH 22,033 7,473 32,636 27,941 26,202 28,706 49,397 -12.57%
-
Tax Rate 47.33% 70.54% 41.40% 43.87% 38.86% 37.65% 30.15% -
Total Cost 991,466 1,183,396 1,174,240 1,086,344 1,050,657 1,047,664 1,057,999 -1.07%
-
Net Worth 1,698,840 1,670,760 1,712,880 1,979,639 1,404,000 1,867,320 1,825,199 -1.18%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,698,840 1,670,760 1,712,880 1,979,639 1,404,000 1,867,320 1,825,199 -1.18%
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
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.17% 0.63% 2.70% 2.51% 2.43% 2.60% 4.43% -
ROE 1.30% 0.45% 1.91% 1.41% 1.87% 1.54% 2.71% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 72.19 84.82 85.96 79.37 76.70 76.62 78.85 -1.45%
EPS 1.57 0.53 2.32 1.99 1.87 2.04 3.52 -12.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.22 1.41 1.00 1.33 1.30 -1.18%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 72.19 84.82 85.96 79.37 76.70 76.62 78.85 -1.45%
EPS 1.57 0.53 2.32 1.99 1.87 2.04 3.52 -12.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.22 1.41 1.00 1.33 1.30 -1.18%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.29 1.13 1.47 1.76 2.36 2.73 2.96 -
P/RPS 1.79 1.33 1.71 2.22 3.08 3.56 3.75 -11.58%
P/EPS 82.20 212.30 63.24 88.44 126.46 133.52 84.13 -0.38%
EY 1.22 0.47 1.58 1.13 0.79 0.75 1.19 0.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.95 1.20 1.25 2.36 2.05 2.28 -11.83%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 19/05/21 20/05/20 30/05/19 24/05/18 25/05/17 19/05/16 21/05/15 -
Price 1.12 1.13 1.52 2.30 2.38 2.80 3.16 -
P/RPS 1.55 1.33 1.77 2.90 3.10 3.65 4.01 -14.63%
P/EPS 71.37 212.30 65.39 115.57 127.53 136.95 89.82 -3.75%
EY 1.40 0.47 1.53 0.87 0.78 0.73 1.11 3.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 1.25 1.63 2.38 2.11 2.43 -14.77%

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