[AEON] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -20.4%
YoY- 7.63%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 4,179,753 4,491,704 4,324,162 4,056,920 4,021,041 3,811,966 3,645,090 2.30%
PBT 82,594 146,126 135,881 132,884 119,620 183,653 268,234 -17.81%
Tax -63,570 -66,909 -67,106 -61,436 -52,518 -58,441 -85,030 -4.72%
NP 19,024 79,217 68,774 71,448 67,101 125,212 183,204 -31.41%
-
NP to SH 19,024 79,217 68,774 76,348 70,936 126,790 183,326 -31.42%
-
Tax Rate 76.97% 45.79% 49.39% 46.23% 43.90% 31.82% 31.70% -
Total Cost 4,160,729 4,412,486 4,255,388 3,985,472 3,953,940 3,686,754 3,461,886 3.10%
-
Net Worth 1,642,679 1,642,679 1,965,599 1,895,400 1,839,239 1,797,119 1,712,880 -0.69%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,642,679 1,642,679 1,965,599 1,895,400 1,839,239 1,797,119 1,712,880 -0.69%
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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.46% 1.76% 1.59% 1.76% 1.67% 3.28% 5.03% -
ROE 1.16% 4.82% 3.50% 4.03% 3.86% 7.06% 10.70% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 297.70 319.92 307.99 288.95 286.40 271.51 259.62 2.30%
EPS 1.36 5.64 4.89 5.44 5.05 9.03 13.05 -31.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.40 1.35 1.31 1.28 1.22 -0.69%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 297.70 319.92 307.99 288.95 286.40 271.51 259.62 2.30%
EPS 1.36 5.64 4.89 5.44 5.05 9.03 13.05 -31.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.17 1.40 1.35 1.31 1.28 1.22 -0.69%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.795 1.46 1.70 2.05 2.89 2.70 3.76 -
P/RPS 0.27 0.46 0.55 0.71 1.01 0.99 1.45 -24.41%
P/EPS 58.67 25.88 34.70 37.70 57.20 29.90 28.80 12.57%
EY 1.70 3.86 2.88 2.65 1.75 3.34 3.47 -11.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.25 1.21 1.52 2.21 2.11 3.08 -22.23%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 28/11/19 28/11/18 23/11/17 24/11/16 26/11/15 20/11/14 -
Price 0.76 1.59 1.89 1.91 2.74 2.75 3.51 -
P/RPS 0.26 0.50 0.61 0.66 0.96 1.01 1.35 -23.98%
P/EPS 56.09 28.18 38.58 35.12 54.23 30.45 26.88 13.03%
EY 1.78 3.55 2.59 2.85 1.84 3.28 3.72 -11.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.36 1.35 1.41 2.09 2.15 2.88 -21.95%

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