[AEON] YoY Quarter Result on 31-Mar-2017 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -15.42%
YoY- -8.72%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 1,190,869 1,206,876 1,114,285 1,076,859 1,075,675 1,107,073 945,506 3.91%
PBT 25,368 55,689 49,778 42,858 44,924 70,257 66,745 -14.87%
Tax -17,895 -23,053 -21,837 -16,656 -16,913 -21,183 -19,870 -1.72%
NP 7,473 32,636 27,941 26,202 28,011 49,074 46,875 -26.34%
-
NP to SH 7,473 32,636 27,941 26,202 28,706 49,397 46,875 -26.34%
-
Tax Rate 70.54% 41.40% 43.87% 38.86% 37.65% 30.15% 29.77% -
Total Cost 1,183,396 1,174,240 1,086,344 1,050,657 1,047,664 1,057,999 898,631 4.69%
-
Net Worth 1,670,760 1,712,880 1,979,639 1,404,000 1,867,320 1,825,199 1,692,415 -0.21%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,670,760 1,712,880 1,979,639 1,404,000 1,867,320 1,825,199 1,692,415 -0.21%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 351,123 25.95%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 0.63% 2.70% 2.51% 2.43% 2.60% 4.43% 4.96% -
ROE 0.45% 1.91% 1.41% 1.87% 1.54% 2.71% 2.77% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 84.82 85.96 79.37 76.70 76.62 78.85 269.28 -17.49%
EPS 0.53 2.32 1.99 1.87 2.04 3.52 13.35 -41.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.22 1.41 1.00 1.33 1.30 4.82 -20.77%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 84.82 85.96 79.37 76.70 76.62 78.85 67.34 3.91%
EPS 0.53 2.32 1.99 1.87 2.04 3.52 3.34 -26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.22 1.41 1.00 1.33 1.30 1.2054 -0.21%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.13 1.47 1.76 2.36 2.73 2.96 14.38 -
P/RPS 1.33 1.71 2.22 3.08 3.56 3.75 5.34 -20.66%
P/EPS 212.30 63.24 88.44 126.46 133.52 84.13 107.72 11.96%
EY 0.47 1.58 1.13 0.79 0.75 1.19 0.93 -10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.20 1.25 2.36 2.05 2.28 2.98 -17.33%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 20/05/20 30/05/19 24/05/18 25/05/17 19/05/16 21/05/15 15/05/14 -
Price 1.13 1.52 2.30 2.38 2.80 3.16 15.06 -
P/RPS 1.33 1.77 2.90 3.10 3.65 4.01 5.59 -21.26%
P/EPS 212.30 65.39 115.57 127.53 136.95 89.82 112.81 11.10%
EY 0.47 1.53 0.87 0.78 0.73 1.11 0.89 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.25 1.63 2.38 2.11 2.43 3.12 -17.96%

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