[AEON] YoY Quarter Result on 31-Mar-2020 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -85.02%
YoY- -77.1%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,106,841 1,001,841 1,013,499 1,190,869 1,206,876 1,114,285 1,076,859 0.45%
PBT 62,088 54,814 41,831 25,368 55,689 49,778 42,858 6.36%
Tax -23,904 -26,749 -19,798 -17,895 -23,053 -21,837 -16,656 6.20%
NP 38,184 28,065 22,033 7,473 32,636 27,941 26,202 6.47%
-
NP to SH 38,184 28,065 22,033 7,473 32,636 27,941 26,202 6.47%
-
Tax Rate 38.50% 48.80% 47.33% 70.54% 41.40% 43.87% 38.86% -
Total Cost 1,068,657 973,776 991,466 1,183,396 1,174,240 1,086,344 1,050,657 0.28%
-
Net Worth 1,839,801 1,777,744 1,698,840 1,670,760 1,712,880 1,979,639 1,404,000 4.60%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,839,801 1,777,744 1,698,840 1,670,760 1,712,880 1,979,639 1,404,000 4.60%
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 3.45% 2.80% 2.17% 0.63% 2.70% 2.51% 2.43% -
ROE 2.08% 1.58% 1.30% 0.45% 1.91% 1.41% 1.87% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 78.83 71.36 72.19 84.82 85.96 79.37 76.70 0.45%
EPS 2.72 2.00 1.57 0.53 2.32 1.99 1.87 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3104 1.2662 1.21 1.19 1.22 1.41 1.00 4.60%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 78.83 71.36 72.19 84.82 85.96 79.37 76.70 0.45%
EPS 2.72 2.00 1.57 0.53 2.32 1.99 1.87 6.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3104 1.2662 1.21 1.19 1.22 1.41 1.00 4.60%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.30 1.58 1.29 1.13 1.47 1.76 2.36 -
P/RPS 1.65 2.21 1.79 1.33 1.71 2.22 3.08 -9.87%
P/EPS 47.80 79.04 82.20 212.30 63.24 88.44 126.46 -14.96%
EY 2.09 1.27 1.22 0.47 1.58 1.13 0.79 17.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.25 1.07 0.95 1.20 1.25 2.36 -13.47%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 18/05/22 19/05/21 20/05/20 30/05/19 24/05/18 25/05/17 -
Price 1.25 1.66 1.12 1.13 1.52 2.30 2.38 -
P/RPS 1.59 2.33 1.55 1.33 1.77 2.90 3.10 -10.52%
P/EPS 45.96 83.04 71.37 212.30 65.39 115.57 127.53 -15.63%
EY 2.18 1.20 1.40 0.47 1.53 0.87 0.78 18.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.31 0.93 0.95 1.25 1.63 2.38 -14.18%

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