[AEONCR] QoQ TTM Result on 28-Feb-2017 [#4]

Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
28-Feb-2017 [#4]
Profit Trend
QoQ- 4.71%
YoY- 16.13%
View:
Show?
TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 1,216,791 1,184,793 1,142,599 1,101,955 1,069,405 1,047,350 1,024,002 12.17%
PBT 396,033 391,533 368,915 351,162 338,649 338,393 335,720 11.63%
Tax -98,231 -97,230 -90,803 -86,135 -85,542 -84,206 -83,365 11.54%
NP 297,802 294,303 278,112 265,027 253,107 254,187 252,355 11.66%
-
NP to SH 297,802 294,303 278,112 265,027 253,107 254,187 252,355 11.66%
-
Tax Rate 24.80% 24.83% 24.61% 24.53% 25.26% 24.88% 24.83% -
Total Cost 918,989 890,490 864,487 836,928 816,298 793,163 771,647 12.34%
-
Net Worth 1,401,122 974,985 1,026,720 954,720 882,720 764,459 905,920 33.70%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 89,277 89,277 93,432 93,432 91,368 136,105 89,473 -0.14%
Div Payout % 29.98% 30.34% 33.60% 35.25% 36.10% 53.55% 35.46% -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 1,401,122 974,985 1,026,720 954,720 882,720 764,459 905,920 33.70%
NOSH 247,720 201,027 144,000 144,000 144,000 152,891 152,769 37.98%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 24.47% 24.84% 24.34% 24.05% 23.67% 24.27% 24.64% -
ROE 21.25% 30.19% 27.09% 27.76% 28.67% 33.25% 27.86% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 524.54 589.37 793.47 765.25 742.64 685.03 670.29 -15.06%
EPS 128.38 146.40 193.13 184.05 175.77 166.25 165.19 -15.45%
DPS 38.49 44.41 64.88 64.88 63.45 89.70 59.20 -24.93%
NAPS 6.04 4.85 7.13 6.63 6.13 5.00 5.93 1.23%
Adjusted Per Share Value based on latest NOSH - 144,000
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 238.37 232.10 223.84 215.88 209.50 205.18 200.60 12.17%
EPS 58.34 57.65 54.48 51.92 49.58 49.80 49.44 11.65%
DPS 17.49 17.49 18.30 18.30 17.90 26.66 17.53 -0.15%
NAPS 2.7448 1.91 2.0114 1.8703 1.7293 1.4976 1.7747 33.70%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 13.60 12.48 19.20 15.70 13.32 14.98 13.58 -
P/RPS 2.59 2.12 2.42 2.05 1.79 2.19 2.03 17.61%
P/EPS 10.59 8.52 9.94 8.53 7.58 9.01 8.22 18.38%
EY 9.44 11.73 10.06 11.72 13.20 11.10 12.16 -15.51%
DY 2.83 3.56 3.38 4.13 4.76 5.99 4.36 -25.01%
P/NAPS 2.25 2.57 2.69 2.37 2.17 3.00 2.29 -1.16%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 21/12/17 05/10/17 04/07/17 25/04/17 22/12/16 04/10/16 30/06/16 -
Price 13.80 12.80 19.08 16.30 14.24 14.60 12.94 -
P/RPS 2.63 2.17 2.40 2.13 1.92 2.13 1.93 22.89%
P/EPS 10.75 8.74 9.88 8.86 8.10 8.78 7.83 23.50%
EY 9.30 11.44 10.12 11.29 12.34 11.39 12.77 -19.03%
DY 2.79 3.47 3.40 3.98 4.46 6.14 4.57 -28.01%
P/NAPS 2.28 2.64 2.68 2.46 2.32 2.92 2.18 3.03%

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