[AEON] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 70.84%
YoY- -31.87%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 3,042,690 2,080,032 1,076,859 4,018,688 3,015,781 2,050,446 1,075,675 99.88%
PBT 99,663 82,388 42,858 163,029 89,715 77,089 44,924 70.01%
Tax -46,077 -36,912 -16,656 -72,137 -39,389 -31,083 -16,913 94.94%
NP 53,586 45,476 26,202 90,892 50,326 46,006 28,011 54.04%
-
NP to SH 57,261 47,959 26,202 90,892 53,202 47,782 28,706 58.39%
-
Tax Rate 46.23% 44.80% 38.86% 44.25% 43.90% 40.32% 37.65% -
Total Cost 2,989,104 2,034,556 1,050,657 3,927,796 2,965,455 2,004,440 1,047,664 101.03%
-
Net Worth 1,895,400 1,923,480 1,404,000 1,881,360 1,839,239 1,881,360 1,867,320 0.99%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 42,120 - - - -
Div Payout % - - - 46.34% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,895,400 1,923,480 1,404,000 1,881,360 1,839,239 1,881,360 1,867,320 0.99%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.76% 2.19% 2.43% 2.26% 1.67% 2.24% 2.60% -
ROE 3.02% 2.49% 1.87% 4.83% 2.89% 2.54% 1.54% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 216.72 148.15 76.70 286.23 214.80 146.04 76.62 99.87%
EPS 4.08 3.42 1.87 6.47 3.79 3.40 2.04 58.67%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.35 1.37 1.00 1.34 1.31 1.34 1.33 0.99%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 216.72 148.15 76.70 286.23 214.80 146.04 76.62 99.87%
EPS 4.08 3.42 1.87 6.47 3.79 3.40 2.04 58.67%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.35 1.37 1.00 1.34 1.31 1.34 1.33 0.99%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.05 2.24 2.36 2.57 2.89 2.61 2.73 -
P/RPS 0.95 1.51 3.08 0.90 1.35 1.79 3.56 -58.51%
P/EPS 50.26 65.58 126.46 39.70 76.27 76.69 133.52 -47.83%
EY 1.99 1.52 0.79 2.52 1.31 1.30 0.75 91.54%
DY 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
P/NAPS 1.52 1.64 2.36 1.92 2.21 1.95 2.05 -18.06%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 24/08/17 25/05/17 27/02/17 24/11/16 25/08/16 19/05/16 -
Price 1.91 2.05 2.38 2.50 2.74 2.83 2.80 -
P/RPS 0.88 1.38 3.10 0.87 1.28 1.94 3.65 -61.22%
P/EPS 46.83 60.01 127.53 38.62 72.31 83.16 136.95 -51.06%
EY 2.14 1.67 0.78 2.59 1.38 1.20 0.73 104.69%
DY 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
P/NAPS 1.41 1.50 2.38 1.87 2.09 2.11 2.11 -23.54%

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