[AEON] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 27.57%
YoY- -49.06%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 965,335 974,771 1,075,675 975,665 940,799 811,103 1,107,073 -8.70%
PBT 12,626 32,165 44,924 73,101 45,182 22,301 70,257 -68.05%
Tax -8,306 -14,170 -16,913 -35,339 -15,608 -7,040 -21,183 -46.33%
NP 4,320 17,995 28,011 37,762 29,574 15,261 49,074 -80.12%
-
NP to SH 5,420 19,076 28,706 38,314 30,034 15,662 49,397 -76.98%
-
Tax Rate 65.78% 44.05% 37.65% 48.34% 34.54% 31.57% 30.15% -
Total Cost 961,015 956,776 1,047,664 937,903 911,225 795,842 1,057,999 -6.19%
-
Net Worth 1,839,239 1,881,360 1,867,320 1,839,239 1,797,119 1,839,239 1,825,199 0.51%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 56,160 - - - -
Div Payout % - - - 146.58% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,839,239 1,881,360 1,867,320 1,839,239 1,797,119 1,839,239 1,825,199 0.51%
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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.45% 1.85% 2.60% 3.87% 3.14% 1.88% 4.43% -
ROE 0.29% 1.01% 1.54% 2.08% 1.67% 0.85% 2.71% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 68.76 69.43 76.62 69.49 67.01 57.77 78.85 -8.70%
EPS 0.39 1.36 2.04 2.73 2.14 1.12 3.52 -76.83%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.31 1.34 1.33 1.31 1.28 1.31 1.30 0.51%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 68.76 69.43 76.62 69.49 67.01 57.77 78.85 -8.70%
EPS 0.39 1.36 2.04 2.73 2.14 1.12 3.52 -76.83%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.31 1.34 1.33 1.31 1.28 1.31 1.30 0.51%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 2.89 2.61 2.73 2.73 2.70 3.10 2.96 -
P/RPS 4.20 3.76 3.56 3.93 4.03 5.37 3.75 7.82%
P/EPS 748.63 192.10 133.52 100.04 126.22 277.90 84.13 327.70%
EY 0.13 0.52 0.75 1.00 0.79 0.36 1.19 -77.05%
DY 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
P/NAPS 2.21 1.95 2.05 2.08 2.11 2.37 2.28 -2.05%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 19/05/16 25/02/16 26/11/15 27/08/15 21/05/15 -
Price 2.74 2.83 2.80 2.58 2.75 2.79 3.16 -
P/RPS 3.99 4.08 3.65 3.71 4.10 4.83 4.01 -0.33%
P/EPS 709.77 208.29 136.95 94.54 128.55 250.11 89.82 295.24%
EY 0.14 0.48 0.73 1.06 0.78 0.40 1.11 -74.75%
DY 0.00 0.00 0.00 1.55 0.00 0.00 0.00 -
P/NAPS 2.09 2.11 2.11 1.97 2.15 2.13 2.43 -9.53%

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