[AEON] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 66.45%
YoY- -26.56%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,076,859 4,018,688 3,015,781 2,050,446 1,075,675 3,834,640 2,858,975 -47.81%
PBT 42,858 163,029 89,715 77,089 44,924 210,841 137,740 -54.04%
Tax -16,656 -72,137 -39,389 -31,083 -16,913 -79,170 -43,831 -47.50%
NP 26,202 90,892 50,326 46,006 28,011 131,671 93,909 -57.26%
-
NP to SH 26,202 90,892 53,202 47,782 28,706 133,407 95,093 -57.62%
-
Tax Rate 38.86% 44.25% 43.90% 40.32% 37.65% 37.55% 31.82% -
Total Cost 1,050,657 3,927,796 2,965,455 2,004,440 1,047,664 3,702,969 2,765,066 -47.50%
-
Net Worth 1,404,000 1,881,360 1,839,239 1,881,360 1,867,320 1,839,239 1,797,119 -15.16%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 42,120 - - - 56,160 - -
Div Payout % - 46.34% - - - 42.10% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,404,000 1,881,360 1,839,239 1,881,360 1,867,320 1,839,239 1,797,119 -15.16%
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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.43% 2.26% 1.67% 2.24% 2.60% 3.43% 3.28% -
ROE 1.87% 4.83% 2.89% 2.54% 1.54% 7.25% 5.29% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 76.70 286.23 214.80 146.04 76.62 273.12 203.63 -47.81%
EPS 1.87 6.47 3.79 3.40 2.04 9.50 6.77 -57.55%
DPS 0.00 3.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.00 1.34 1.31 1.34 1.33 1.31 1.28 -15.16%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 76.70 286.23 214.80 146.04 76.62 273.12 203.63 -47.81%
EPS 1.87 6.47 3.79 3.40 2.04 9.50 6.77 -57.55%
DPS 0.00 3.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.00 1.34 1.31 1.34 1.33 1.31 1.28 -15.16%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.36 2.57 2.89 2.61 2.73 2.73 2.70 -
P/RPS 3.08 0.90 1.35 1.79 3.56 1.00 1.33 74.94%
P/EPS 126.46 39.70 76.27 76.69 133.52 28.73 39.86 115.76%
EY 0.79 2.52 1.31 1.30 0.75 3.48 2.51 -53.69%
DY 0.00 1.17 0.00 0.00 0.00 1.47 0.00 -
P/NAPS 2.36 1.92 2.21 1.95 2.05 2.08 2.11 7.74%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 24/11/16 25/08/16 19/05/16 25/02/16 26/11/15 -
Price 2.38 2.50 2.74 2.83 2.80 2.58 2.75 -
P/RPS 3.10 0.87 1.28 1.94 3.65 0.94 1.35 73.96%
P/EPS 127.53 38.62 72.31 83.16 136.95 27.15 40.60 114.33%
EY 0.78 2.59 1.38 1.20 0.73 3.68 2.46 -53.46%
DY 0.00 1.20 0.00 0.00 0.00 1.55 0.00 -
P/NAPS 2.38 1.87 2.09 2.11 2.11 1.97 2.15 7.00%

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