[AEON] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 41.51%
YoY- 48.92%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 750,560 989,623 1,062,416 1,064,808 962,658 965,335 940,799 -3.69%
PBT -33,425 35,748 13,966 23,387 17,275 12,626 45,182 -
Tax 14,752 -19,391 -6,642 -9,536 -9,166 -8,306 -15,608 -
NP -18,673 16,357 7,324 13,851 8,109 4,320 29,574 -
-
NP to SH -18,673 16,357 7,324 13,851 9,301 5,420 30,034 -
-
Tax Rate - 54.24% 47.56% 40.77% 53.06% 65.78% 34.54% -
Total Cost 769,233 973,266 1,055,092 1,050,957 954,549 961,015 911,225 -2.78%
-
Net Worth 1,670,760 1,642,679 1,642,679 1,965,599 1,895,400 1,839,239 1,797,119 -1.20%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,670,760 1,642,679 1,642,679 1,965,599 1,895,400 1,839,239 1,797,119 -1.20%
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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -2.49% 1.65% 0.69% 1.30% 0.84% 0.45% 3.14% -
ROE -1.12% 1.00% 0.45% 0.70% 0.49% 0.29% 1.67% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 53.46 70.49 75.67 75.84 68.57 68.76 67.01 -3.69%
EPS -1.33 1.17 0.52 0.99 0.66 0.39 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.17 1.40 1.35 1.31 1.28 -1.20%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 53.46 70.49 75.67 75.84 68.57 68.76 67.01 -3.69%
EPS -1.33 1.17 0.52 0.99 0.66 0.39 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.17 1.40 1.35 1.31 1.28 -1.20%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.50 0.795 1.46 1.70 2.05 2.89 2.70 -
P/RPS 2.81 1.13 1.93 2.24 2.99 4.20 4.03 -5.82%
P/EPS -112.78 68.24 279.88 172.32 309.45 748.63 126.22 -
EY -0.89 1.47 0.36 0.58 0.32 0.13 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.68 1.25 1.21 1.52 2.21 2.11 -8.22%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 28/11/19 28/11/18 23/11/17 24/11/16 26/11/15 -
Price 1.43 0.76 1.59 1.89 1.91 2.74 2.75 -
P/RPS 2.67 1.08 2.10 2.49 2.79 3.99 4.10 -6.89%
P/EPS -107.52 65.23 304.80 191.58 288.32 709.77 128.55 -
EY -0.93 1.53 0.33 0.52 0.35 0.14 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.65 1.36 1.35 1.41 2.09 2.15 -9.25%

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