[AEON] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
19-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 35.15%
YoY- -33.46%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 3,630,364 3,554,750 3,793,813 3,873,932 4,051,302 4,304,922 4,377,715 -11.70%
PBT 131,014 76,215 145,388 118,219 101,756 149,240 127,458 1.84%
Tax -45,727 -34,757 -68,900 -62,236 -60,333 -85,092 -72,343 -26.28%
NP 85,287 41,458 76,488 55,983 41,423 64,148 55,115 33.67%
-
NP to SH 85,287 41,458 76,488 55,983 41,423 64,148 55,115 33.67%
-
Tax Rate 34.90% 45.60% 47.39% 52.64% 59.29% 57.02% 56.76% -
Total Cost 3,545,077 3,513,292 3,717,325 3,817,949 4,009,879 4,240,774 4,322,600 -12.35%
-
Net Worth 1,742,785 1,670,760 1,698,840 1,698,840 1,670,760 1,642,679 1,670,760 2.84%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 42,120 21,060 21,060 21,060 21,060 56,160 56,160 -17.40%
Div Payout % 49.39% 50.80% 27.53% 37.62% 50.84% 87.55% 101.90% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,742,785 1,670,760 1,698,840 1,698,840 1,670,760 1,642,679 1,670,760 2.84%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.35% 1.17% 2.02% 1.45% 1.02% 1.49% 1.26% -
ROE 4.89% 2.48% 4.50% 3.30% 2.48% 3.91% 3.30% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 258.57 253.19 270.21 275.92 288.55 306.62 311.80 -11.70%
EPS 6.07 2.95 5.45 3.99 2.95 4.57 3.93 33.51%
DPS 3.00 1.50 1.50 1.50 1.50 4.00 4.00 -17.40%
NAPS 1.2413 1.19 1.21 1.21 1.19 1.17 1.19 2.84%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 258.57 253.19 270.21 275.92 288.55 306.62 311.80 -11.70%
EPS 6.07 2.95 5.45 3.99 2.95 4.57 3.93 33.51%
DPS 3.00 1.50 1.50 1.50 1.50 4.00 4.00 -17.40%
NAPS 1.2413 1.19 1.21 1.21 1.19 1.17 1.19 2.84%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.41 1.50 1.29 1.29 1.07 0.795 1.01 -
P/RPS 0.55 0.59 0.48 0.47 0.37 0.26 0.32 43.34%
P/EPS 23.21 50.80 23.68 32.35 36.27 17.40 25.73 -6.62%
EY 4.31 1.97 4.22 3.09 2.76 5.75 3.89 7.05%
DY 2.13 1.00 1.16 1.16 1.40 5.03 3.96 -33.78%
P/NAPS 1.14 1.26 1.07 1.07 0.90 0.68 0.85 21.55%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 27/08/21 19/05/21 24/02/21 25/11/20 27/08/20 -
Price 1.37 1.43 1.43 1.12 1.17 0.76 0.84 -
P/RPS 0.53 0.56 0.53 0.41 0.41 0.25 0.27 56.58%
P/EPS 22.55 48.43 26.25 28.09 39.66 16.63 21.40 3.54%
EY 4.43 2.06 3.81 3.56 2.52 6.01 4.67 -3.44%
DY 2.19 1.05 1.05 1.34 1.28 5.26 4.76 -40.31%
P/NAPS 1.10 1.20 1.18 0.93 0.98 0.65 0.71 33.78%

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