[AEONCR] YoY Quarter Result on 31-Aug-2018 [#2]

Announcement Date
04-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-Aug-2018 [#2]
Profit Trend
QoQ- -18.74%
YoY- 12.96%
View:
Show?
Quarter Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 374,475 363,967 404,446 332,092 311,322 269,128 228,723 8.55%
PBT 102,145 76,486 66,876 107,233 95,793 73,175 64,272 8.01%
Tax -26,662 -24,676 -17,749 -26,593 -24,408 -17,981 -15,786 9.11%
NP 75,483 51,810 49,127 80,640 71,385 55,194 48,486 7.64%
-
NP to SH 75,483 51,810 49,127 80,640 71,385 55,194 48,486 7.64%
-
Tax Rate 26.10% 32.26% 26.54% 24.80% 25.48% 24.57% 24.56% -
Total Cost 298,992 312,157 355,319 251,452 239,937 213,934 180,237 8.79%
-
Net Worth 1,894,383 1,524,188 1,549,719 1,392,929 974,985 906,649 775,467 16.03%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div 72,762 23,488 56,806 55,542 42,477 46,632 46,019 7.92%
Div Payout % 96.40% 45.34% 115.63% 68.88% 59.50% 84.49% 94.91% -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 1,894,383 1,524,188 1,549,719 1,392,929 974,985 906,649 775,467 16.03%
NOSH 255,307 253,651 250,893 249,735 201,027 152,891 154,168 8.76%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 20.16% 14.23% 12.15% 24.28% 22.93% 20.51% 21.20% -
ROE 3.98% 3.40% 3.17% 5.79% 7.32% 6.09% 6.25% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 146.68 142.56 158.41 133.03 154.87 176.02 148.36 -0.18%
EPS 27.59 18.31 16.03 31.03 35.51 36.10 31.45 -2.15%
DPS 28.50 9.20 22.25 22.25 21.13 30.50 29.85 -0.76%
NAPS 7.42 5.97 6.07 5.58 4.85 5.93 5.03 6.68%
Adjusted Per Share Value based on latest NOSH - 249,735
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 73.34 71.28 79.21 65.04 60.97 52.71 44.79 8.55%
EPS 14.78 10.15 9.62 15.79 13.98 10.81 9.50 7.63%
DPS 14.25 4.60 11.12 10.88 8.32 9.13 9.01 7.93%
NAPS 3.71 2.985 3.035 2.7279 1.9094 1.7756 1.5187 16.03%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 12.06 9.04 15.00 15.10 12.48 14.98 12.18 -
P/RPS 8.22 6.34 9.47 11.35 8.06 8.51 8.21 0.02%
P/EPS 40.79 44.55 77.95 46.74 35.15 41.50 38.73 0.86%
EY 2.45 2.24 1.28 2.14 2.85 2.41 2.58 -0.85%
DY 2.36 1.02 1.48 1.47 1.69 2.04 2.45 -0.62%
P/NAPS 1.63 1.51 2.47 2.71 2.57 2.53 2.42 -6.36%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 28/09/21 29/09/20 26/09/19 04/10/18 05/10/17 04/10/16 06/10/15 -
Price 11.88 10.60 14.96 15.86 12.80 14.60 13.58 -
P/RPS 8.10 7.44 9.44 11.92 8.27 8.29 9.15 -2.00%
P/EPS 40.18 52.23 77.75 49.10 36.05 40.44 43.18 -1.19%
EY 2.49 1.91 1.29 2.04 2.77 2.47 2.32 1.18%
DY 2.40 0.87 1.49 1.40 1.65 2.09 2.20 1.45%
P/NAPS 1.60 1.78 2.46 2.84 2.64 2.46 2.70 -8.34%

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