[AEONCR] YoY TTM Result on 30-Nov-2018 [#3]

Announcement Date
20-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
30-Nov-2018 [#3]
Profit Trend
QoQ- 4.98%
YoY- 17.3%
View:
Show?
TTM Result
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Revenue 1,568,260 1,563,985 1,545,032 1,315,480 1,216,791 1,069,405 725,737 13.68%
PBT 635,661 289,309 387,532 462,434 396,033 338,649 222,267 19.12%
Tax -179,903 -80,682 -96,262 -113,115 -98,231 -85,542 -53,821 22.25%
NP 455,758 208,627 291,270 349,319 297,802 253,107 168,446 18.02%
-
NP to SH 455,758 208,627 291,270 349,319 297,802 253,107 168,446 18.02%
-
Tax Rate 28.30% 27.89% 24.84% 24.46% 24.80% 25.26% 24.21% -
Total Cost 1,112,502 1,355,358 1,253,762 966,161 918,989 816,298 557,291 12.19%
-
Net Worth 1,947,997 1,542,058 1,542,060 1,417,541 1,401,122 882,720 789,460 16.22%
Dividend
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Div 123,824 59,231 113,867 105,169 89,277 91,368 88,668 5.71%
Div Payout % 27.17% 28.39% 39.09% 30.11% 29.98% 36.10% 52.64% -
Equity
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 1,947,997 1,542,058 1,542,060 1,417,541 1,401,122 882,720 789,460 16.22%
NOSH 255,307 255,307 253,604 250,733 247,720 144,000 154,493 8.72%
Ratio Analysis
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 29.06% 13.34% 18.85% 26.55% 24.47% 23.67% 23.21% -
ROE 23.40% 13.53% 18.89% 24.64% 21.25% 28.67% 21.34% -
Per Share
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 614.26 612.59 605.16 525.25 524.54 742.64 469.75 4.56%
EPS 178.51 81.72 114.09 139.48 128.38 175.77 109.03 8.55%
DPS 48.50 23.20 44.60 42.25 38.49 63.45 57.39 -2.76%
NAPS 7.63 6.04 6.04 5.66 6.04 6.13 5.11 6.90%
Adjusted Per Share Value based on latest NOSH - 250,733
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
RPS 307.23 306.39 302.67 257.71 238.37 209.50 142.17 13.69%
EPS 89.28 40.87 57.06 68.43 58.34 49.58 33.00 18.02%
DPS 24.26 11.60 22.31 20.60 17.49 17.90 17.37 5.72%
NAPS 3.8162 3.0209 3.0209 2.777 2.7448 1.7293 1.5466 16.22%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 -
Price 12.90 10.46 14.72 15.20 13.60 13.32 12.98 -
P/RPS 2.10 1.71 2.43 2.89 2.59 1.79 2.76 -4.44%
P/EPS 7.23 12.80 12.90 10.90 10.59 7.58 11.90 -7.96%
EY 13.84 7.81 7.75 9.18 9.44 13.20 8.40 8.67%
DY 3.76 2.22 3.03 2.78 2.83 4.76 4.42 -2.65%
P/NAPS 1.69 1.73 2.44 2.69 2.25 2.17 2.54 -6.55%
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 CAGR
Date 23/12/21 21/12/20 19/12/19 20/12/18 21/12/17 22/12/16 22/12/15 -
Price 13.30 12.20 14.72 14.84 13.80 14.24 11.78 -
P/RPS 2.17 1.99 2.43 2.83 2.63 1.92 2.51 -2.39%
P/EPS 7.45 14.93 12.90 10.64 10.75 8.10 10.80 -5.99%
EY 13.42 6.70 7.75 9.40 9.30 12.34 9.26 6.37%
DY 3.65 1.90 3.03 2.85 2.79 4.46 4.87 -4.68%
P/NAPS 1.74 2.02 2.44 2.62 2.28 2.32 2.31 -4.60%

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