[AEON] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 105.72%
YoY- 105.89%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 4,071,398 3,839,947 3,618,706 3,630,364 3,554,750 3,793,813 3,873,932 3.36%
PBT 260,399 208,258 143,997 131,014 76,215 145,388 118,219 69.21%
Tax -103,098 -80,599 -52,678 -45,727 -34,757 -68,900 -62,236 39.96%
NP 157,301 127,659 91,319 85,287 41,458 76,488 55,983 98.99%
-
NP to SH 157,301 127,659 91,319 85,287 41,458 76,488 55,983 98.99%
-
Tax Rate 39.59% 38.70% 36.58% 34.90% 45.60% 47.39% 52.64% -
Total Cost 3,914,097 3,712,288 3,527,387 3,545,077 3,513,292 3,717,325 3,817,949 1.67%
-
Net Worth 1,786,870 1,777,183 1,777,744 1,742,785 1,670,760 1,698,840 1,698,840 3.42%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 42,120 42,120 42,120 42,120 21,060 21,060 21,060 58.67%
Div Payout % 26.78% 32.99% 46.12% 49.39% 50.80% 27.53% 37.62% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,786,870 1,777,183 1,777,744 1,742,785 1,670,760 1,698,840 1,698,840 3.42%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.86% 3.32% 2.52% 2.35% 1.17% 2.02% 1.45% -
ROE 8.80% 7.18% 5.14% 4.89% 2.48% 4.50% 3.30% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 289.99 273.50 257.74 258.57 253.19 270.21 275.92 3.36%
EPS 11.20 9.09 6.50 6.07 2.95 5.45 3.99 98.86%
DPS 3.00 3.00 3.00 3.00 1.50 1.50 1.50 58.67%
NAPS 1.2727 1.2658 1.2662 1.2413 1.19 1.21 1.21 3.42%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 289.99 273.50 257.74 258.57 253.19 270.21 275.92 3.36%
EPS 11.20 9.09 6.50 6.07 2.95 5.45 3.99 98.86%
DPS 3.00 3.00 3.00 3.00 1.50 1.50 1.50 58.67%
NAPS 1.2727 1.2658 1.2662 1.2413 1.19 1.21 1.21 3.42%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.37 1.32 1.58 1.41 1.50 1.29 1.29 -
P/RPS 0.47 0.48 0.61 0.55 0.59 0.48 0.47 0.00%
P/EPS 12.23 14.52 24.29 23.21 50.80 23.68 32.35 -47.68%
EY 8.18 6.89 4.12 4.31 1.97 4.22 3.09 91.25%
DY 2.19 2.27 1.90 2.13 1.00 1.16 1.16 52.69%
P/NAPS 1.08 1.04 1.25 1.14 1.26 1.07 1.07 0.62%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 18/05/22 23/02/22 24/11/21 27/08/21 19/05/21 -
Price 1.36 1.45 1.66 1.37 1.43 1.43 1.12 -
P/RPS 0.47 0.53 0.64 0.53 0.56 0.53 0.41 9.52%
P/EPS 12.14 15.95 25.52 22.55 48.43 26.25 28.09 -42.80%
EY 8.24 6.27 3.92 4.43 2.06 3.81 3.56 74.88%
DY 2.21 2.07 1.81 2.19 1.05 1.05 1.34 39.54%
P/NAPS 1.07 1.15 1.31 1.10 1.20 1.18 0.93 9.79%

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