[AEON] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 581.05%
YoY- -6.84%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,061,797 992,101 916,487 1,170,107 1,110,518 1,067,204 1,018,840 0.69%
PBT 45,678 94,609 39,810 87,294 85,127 81,895 63,727 -5.39%
Tax -20,763 -23,625 -12,655 -37,414 -31,584 -42,722 -32,747 -7.30%
NP 24,915 70,984 27,155 49,880 53,543 39,173 30,980 -3.56%
-
NP to SH 24,915 70,984 27,155 49,880 53,543 39,173 30,980 -3.56%
-
Tax Rate 45.46% 24.97% 31.79% 42.86% 37.10% 52.17% 51.39% -
Total Cost 1,036,882 921,117 889,332 1,120,227 1,056,975 1,028,031 987,860 0.81%
-
Net Worth 1,807,088 1,742,785 1,670,760 1,698,840 2,021,760 1,965,599 1,881,360 -0.66%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 56,160 42,120 21,060 56,160 56,160 56,160 42,120 4.90%
Div Payout % 225.41% 59.34% 77.55% 112.59% 104.89% 143.36% 135.96% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 1,807,088 1,742,785 1,670,760 1,698,840 2,021,760 1,965,599 1,881,360 -0.66%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.35% 7.15% 2.96% 4.26% 4.82% 3.67% 3.04% -
ROE 1.38% 4.07% 1.63% 2.94% 2.65% 1.99% 1.65% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 75.63 70.66 65.28 83.34 79.10 76.01 72.57 0.69%
EPS 1.77 5.06 1.93 3.55 3.81 2.79 2.21 -3.63%
DPS 4.00 3.00 1.50 4.00 4.00 4.00 3.00 4.90%
NAPS 1.2871 1.2413 1.19 1.21 1.44 1.40 1.34 -0.66%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 75.63 70.66 65.28 83.34 79.10 76.01 72.57 0.69%
EPS 1.77 5.06 1.93 3.55 3.81 2.79 2.21 -3.63%
DPS 4.00 3.00 1.50 4.00 4.00 4.00 3.00 4.90%
NAPS 1.2871 1.2413 1.19 1.21 1.44 1.40 1.34 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.37 1.41 1.07 1.42 1.47 1.76 2.57 -
P/RPS 1.81 2.00 1.64 1.70 1.86 2.32 3.54 -10.57%
P/EPS 77.20 27.89 55.32 39.97 38.55 63.08 116.47 -6.62%
EY 1.30 3.59 1.81 2.50 2.59 1.59 0.86 7.12%
DY 2.92 2.13 1.40 2.82 2.72 2.27 1.17 16.45%
P/NAPS 1.06 1.14 0.90 1.17 1.02 1.26 1.92 -9.42%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 23/02/22 24/02/21 24/02/20 27/02/19 28/02/18 27/02/17 -
Price 1.37 1.37 1.17 1.30 1.62 1.47 2.50 -
P/RPS 1.81 1.94 1.79 1.56 2.05 1.93 3.45 -10.18%
P/EPS 77.20 27.10 60.49 36.59 42.48 52.69 113.30 -6.19%
EY 1.30 3.69 1.65 2.73 2.35 1.90 0.88 6.71%
DY 2.92 2.19 1.28 3.08 2.47 2.72 1.20 15.96%
P/NAPS 1.06 1.10 0.98 1.07 1.13 1.05 1.87 -9.02%

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