[AEONCR] QoQ Cumulative Quarter Result on 31-May-2018 [#1]

Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-May-2018 [#1]
Profit Trend
QoQ- -66.93%
YoY- 30.9%
View:
Show?
Cumulative Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 1,365,843 1,006,307 657,810 325,718 1,235,122 925,949 613,604 70.73%
PBT 472,191 357,068 238,996 131,763 398,335 292,969 197,662 78.98%
Tax -117,567 -90,057 -59,121 -32,528 -98,278 -75,220 -50,465 76.00%
NP 354,624 267,011 179,875 99,235 300,057 217,749 147,197 80.00%
-
NP to SH 354,624 267,011 179,875 99,235 300,057 217,749 147,197 80.00%
-
Tax Rate 24.90% 25.22% 24.74% 24.69% 24.67% 25.68% 25.53% -
Total Cost 1,011,219 739,296 477,935 226,483 935,065 708,200 466,407 67.75%
-
Net Worth 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 976,214 34.84%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 113,867 55,724 55,542 - 102,058 49,016 42,530 93.16%
Div Payout % 32.11% 20.87% 30.88% - 34.01% 22.51% 28.89% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 976,214 34.84%
NOSH 250,802 250,733 249,735 249,199 248,449 247,720 201,281 15.84%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 25.96% 26.53% 27.34% 30.47% 24.29% 23.52% 23.99% -
ROE 23.23% 18.84% 12.91% 7.32% 18.98% 15.54% 15.08% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 534.98 401.80 263.52 130.89 497.76 399.16 304.85 45.64%
EPS 133.55 102.80 69.45 38.43 143.01 112.30 73.13 49.57%
DPS 44.60 22.25 22.25 0.00 41.13 21.13 21.13 64.77%
NAPS 5.98 5.66 5.58 5.45 6.37 6.04 4.85 15.02%
Adjusted Per Share Value based on latest NOSH - 249,199
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 267.57 197.14 128.87 63.81 241.96 181.40 120.21 70.72%
EPS 69.47 52.31 35.24 19.44 58.78 42.66 28.84 79.98%
DPS 22.31 10.92 10.88 0.00 19.99 9.60 8.33 93.20%
NAPS 2.9909 2.777 2.7288 2.6568 3.0965 2.7448 1.9124 34.84%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 16.54 15.20 15.10 14.80 13.30 13.60 12.48 -
P/RPS 3.09 3.78 5.73 11.31 2.67 3.41 4.09 -17.09%
P/EPS 11.91 14.26 20.96 37.11 11.00 14.49 17.07 -21.38%
EY 8.40 7.01 4.77 2.69 9.09 6.90 5.86 27.21%
DY 2.70 1.46 1.47 0.00 3.09 1.55 1.69 36.78%
P/NAPS 2.77 2.69 2.71 2.72 2.09 2.25 2.57 5.13%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 25/04/19 20/12/18 04/10/18 28/06/18 27/04/18 21/12/17 05/10/17 -
Price 16.78 14.84 15.86 13.90 12.82 13.80 12.80 -
P/RPS 3.14 3.69 6.02 10.62 2.58 3.46 4.20 -17.67%
P/EPS 12.08 13.92 22.01 34.86 10.60 14.70 17.50 -21.94%
EY 8.28 7.18 4.54 2.87 9.43 6.80 5.71 28.20%
DY 2.66 1.50 1.40 0.00 3.21 1.53 1.65 37.60%
P/NAPS 2.81 2.62 2.84 2.55 2.01 2.28 2.64 4.26%

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