[AEON] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 39.61%
YoY- 3.24%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,188,258 1,167,354 4,129,038 3,095,740 2,139,840 1,106,841 4,141,094 -34.66%
PBT 140,295 94,769 193,938 140,193 111,176 62,088 211,468 -23.95%
Tax -55,053 -37,380 -79,106 -57,940 -42,803 -23,904 -100,236 -32.95%
NP 85,242 57,389 114,832 82,253 68,373 38,184 111,232 -16.27%
-
NP to SH 85,242 57,389 114,832 82,253 68,373 38,184 111,232 -16.27%
-
Tax Rate 39.24% 39.44% 40.79% 41.33% 38.50% 38.50% 47.40% -
Total Cost 2,103,016 1,109,965 4,014,206 3,013,487 2,071,467 1,068,657 4,029,862 -35.20%
-
Net Worth 1,905,789 1,922,918 1,859,036 1,831,237 1,813,125 1,839,801 1,807,088 3.61%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 56,160 - - - 56,160 -
Div Payout % - - 48.91% - - - 50.49% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,905,789 1,922,918 1,859,036 1,831,237 1,813,125 1,839,801 1,807,088 3.61%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 3.90% 4.92% 2.78% 2.66% 3.20% 3.45% 2.69% -
ROE 4.47% 2.98% 6.18% 4.49% 3.77% 2.08% 6.16% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 155.86 83.14 294.09 220.49 152.41 78.83 294.95 -34.66%
EPS 6.07 4.10 8.18 5.85 4.87 2.72 7.92 -16.26%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.3574 1.3696 1.3241 1.3043 1.2914 1.3104 1.2871 3.61%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 155.86 83.14 294.09 220.49 152.41 78.83 294.95 -34.66%
EPS 6.07 4.10 8.18 5.85 4.87 2.72 7.92 -16.26%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
NAPS 1.3574 1.3696 1.3241 1.3043 1.2914 1.3104 1.2871 3.61%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.39 1.09 1.09 1.10 1.31 1.30 1.37 -
P/RPS 0.89 1.31 0.37 0.50 0.86 1.65 0.46 55.33%
P/EPS 22.89 26.67 13.33 18.78 26.90 47.80 17.29 20.58%
EY 4.37 3.75 7.50 5.33 3.72 2.09 5.78 -17.02%
DY 0.00 0.00 3.67 0.00 0.00 0.00 2.92 -
P/NAPS 1.02 0.80 0.82 0.84 1.01 0.99 1.06 -2.53%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 15/05/24 23/02/24 24/11/23 22/08/23 18/05/23 22/02/23 -
Price 1.50 1.20 1.11 1.10 1.17 1.25 1.37 -
P/RPS 0.96 1.44 0.38 0.50 0.77 1.59 0.46 63.38%
P/EPS 24.71 29.36 13.57 18.78 24.03 45.96 17.29 26.90%
EY 4.05 3.41 7.37 5.33 4.16 2.18 5.78 -21.12%
DY 0.00 0.00 3.60 0.00 0.00 0.00 2.92 -
P/NAPS 1.11 0.88 0.84 0.84 0.91 0.95 1.06 3.12%

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