[AEON] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 11.34%
YoY- -44.05%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,080,032 1,076,859 4,018,688 3,015,781 2,050,446 1,075,675 3,834,640 -33.51%
PBT 82,388 42,858 163,029 89,715 77,089 44,924 210,841 -46.58%
Tax -36,912 -16,656 -72,137 -39,389 -31,083 -16,913 -79,170 -39.90%
NP 45,476 26,202 90,892 50,326 46,006 28,011 131,671 -50.80%
-
NP to SH 47,959 26,202 90,892 53,202 47,782 28,706 133,407 -49.47%
-
Tax Rate 44.80% 38.86% 44.25% 43.90% 40.32% 37.65% 37.55% -
Total Cost 2,034,556 1,050,657 3,927,796 2,965,455 2,004,440 1,047,664 3,702,969 -32.94%
-
Net Worth 1,923,480 1,404,000 1,881,360 1,839,239 1,881,360 1,867,320 1,839,239 3.03%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 42,120 - - - 56,160 -
Div Payout % - - 46.34% - - - 42.10% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,923,480 1,404,000 1,881,360 1,839,239 1,881,360 1,867,320 1,839,239 3.03%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.19% 2.43% 2.26% 1.67% 2.24% 2.60% 3.43% -
ROE 2.49% 1.87% 4.83% 2.89% 2.54% 1.54% 7.25% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 148.15 76.70 286.23 214.80 146.04 76.62 273.12 -33.51%
EPS 3.42 1.87 6.47 3.79 3.40 2.04 9.50 -49.42%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
NAPS 1.37 1.00 1.34 1.31 1.34 1.33 1.31 3.03%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 148.15 76.70 286.23 214.80 146.04 76.62 273.12 -33.51%
EPS 3.42 1.87 6.47 3.79 3.40 2.04 9.50 -49.42%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.00 -
NAPS 1.37 1.00 1.34 1.31 1.34 1.33 1.31 3.03%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.24 2.36 2.57 2.89 2.61 2.73 2.73 -
P/RPS 1.51 3.08 0.90 1.35 1.79 3.56 1.00 31.65%
P/EPS 65.58 126.46 39.70 76.27 76.69 133.52 28.73 73.45%
EY 1.52 0.79 2.52 1.31 1.30 0.75 3.48 -42.46%
DY 0.00 0.00 1.17 0.00 0.00 0.00 1.47 -
P/NAPS 1.64 2.36 1.92 2.21 1.95 2.05 2.08 -14.66%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 25/05/17 27/02/17 24/11/16 25/08/16 19/05/16 25/02/16 -
Price 2.05 2.38 2.50 2.74 2.83 2.80 2.58 -
P/RPS 1.38 3.10 0.87 1.28 1.94 3.65 0.94 29.20%
P/EPS 60.01 127.53 38.62 72.31 83.16 136.95 27.15 69.76%
EY 1.67 0.78 2.59 1.38 1.20 0.73 3.68 -40.97%
DY 0.00 0.00 1.20 0.00 0.00 0.00 1.55 -
P/NAPS 1.50 2.38 1.87 2.09 2.11 2.11 1.97 -16.62%

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