[AEON] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[AEON] AEON CO. (M) BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -15.51%
YoY- -47.63%
Quarter Report
Latest QR
Upcoming QR
AEON's Result
AEON's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,446,231 4,152,210 4,035,805 3,803,242 3,867,044 3,590,658 3,345,471 4.85%
PBT 192,948 193,547 151,376 185,508 304,839 323,754 318,583 -8.01%
Tax -83,130 -93,980 -71,879 -74,900 -90,763 -97,029 -92,286 -1.72%
NP 109,818 99,567 79,497 110,608 214,076 226,725 226,297 -11.34%
-
NP to SH 109,818 101,721 81,678 112,716 215,228 226,725 226,297 -11.34%
-
Tax Rate 43.08% 48.56% 47.48% 40.38% 29.77% 29.97% 28.97% -
Total Cost 4,336,413 4,052,643 3,956,308 3,692,634 3,652,968 3,363,933 3,119,174 5.64%
-
Net Worth 1,712,880 1,979,639 1,404,000 1,867,320 1,825,199 1,692,415 1,523,530 1.97%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 56,160 56,160 42,120 56,160 70,200 77,232 64,062 -2.16%
Div Payout % 51.14% 55.21% 51.57% 49.82% 32.62% 34.06% 28.31% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,712,880 1,979,639 1,404,000 1,867,320 1,825,199 1,692,415 1,523,530 1.97%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 351,123 351,043 25.97%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.47% 2.40% 1.97% 2.91% 5.54% 6.31% 6.76% -
ROE 6.41% 5.14% 5.82% 6.04% 11.79% 13.40% 14.85% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 316.68 295.74 287.45 270.89 275.43 1,022.62 953.01 -16.76%
EPS 7.82 7.25 5.82 8.03 15.33 64.57 64.46 -29.62%
DPS 4.00 4.00 3.00 4.00 5.00 22.00 18.25 -22.34%
NAPS 1.22 1.41 1.00 1.33 1.30 4.82 4.34 -19.05%
Adjusted Per Share Value based on latest NOSH - 1,404,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 316.68 295.74 287.45 270.89 275.43 255.74 238.28 4.85%
EPS 7.82 7.25 5.82 8.03 15.33 16.15 16.12 -11.35%
DPS 4.00 4.00 3.00 4.00 5.00 5.50 4.56 -2.15%
NAPS 1.22 1.41 1.00 1.33 1.30 1.2054 1.0851 1.97%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.47 1.76 2.36 2.73 2.96 14.38 12.62 -
P/RPS 0.46 0.60 0.82 1.01 1.07 1.41 1.32 -16.10%
P/EPS 18.79 24.29 40.57 34.01 19.31 22.27 19.58 -0.68%
EY 5.32 4.12 2.47 2.94 5.18 4.49 5.11 0.67%
DY 2.72 2.27 1.27 1.47 1.69 1.53 1.45 11.04%
P/NAPS 1.20 1.25 2.36 2.05 2.28 2.98 2.91 -13.71%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 24/05/18 25/05/17 19/05/16 21/05/15 15/05/14 22/05/13 -
Price 1.52 2.30 2.38 2.80 3.16 15.06 16.30 -
P/RPS 0.48 0.78 0.83 1.03 1.15 1.47 1.71 -19.07%
P/EPS 19.43 31.75 40.91 34.88 20.61 23.32 25.29 -4.29%
EY 5.15 3.15 2.44 2.87 4.85 4.29 3.95 4.51%
DY 2.63 1.74 1.26 1.43 1.58 1.46 1.12 15.28%
P/NAPS 1.25 1.63 2.38 2.11 2.43 3.12 3.76 -16.76%

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