[AEON] QoQ Annualized Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 4,428,292 3,705,477 3,645,090 3,606,450 3,782,024 3,514,418 3,442,372 18.30% QoQ % 19.51% 1.66% 1.07% -4.64% 7.61% 2.09% - Horiz. % 128.64% 107.64% 105.89% 104.77% 109.87% 102.09% 100.00%
PBT 281,028 301,327 268,234 277,790 266,980 331,828 299,148 -4.08% QoQ % -6.74% 12.34% -3.44% 4.05% -19.54% 10.92% - Horiz. % 93.94% 100.73% 89.67% 92.86% 89.25% 110.92% 100.00%
Tax -84,732 -89,450 -85,030 -90,164 -79,480 -100,866 -91,788 -5.20% QoQ % 5.27% -5.20% 5.69% -13.44% 21.20% -9.89% - Horiz. % 92.31% 97.45% 92.64% 98.23% 86.59% 109.89% 100.00%
NP 196,296 211,877 183,204 187,626 187,500 230,962 207,360 -3.59% QoQ % -7.35% 15.65% -2.36% 0.07% -18.82% 11.38% - Horiz. % 94.66% 102.18% 88.35% 90.48% 90.42% 111.38% 100.00%
NP to SH 197,588 212,706 183,326 187,662 187,500 230,962 207,360 -3.17% QoQ % -7.11% 16.03% -2.31% 0.09% -18.82% 11.38% - Horiz. % 95.29% 102.58% 88.41% 90.50% 90.42% 111.38% 100.00%
Tax Rate 30.15 % 29.69 % 31.70 % 32.46 % 29.77 % 30.40 % 30.68 % -1.16% QoQ % 1.55% -6.34% -2.34% 9.04% -2.07% -0.91% - Horiz. % 98.27% 96.77% 103.32% 105.80% 97.03% 99.09% 100.00%
Total Cost 4,231,996 3,493,600 3,461,886 3,418,824 3,594,524 3,283,456 3,235,012 19.63% QoQ % 21.14% 0.92% 1.26% -4.89% 9.47% 1.50% - Horiz. % 130.82% 107.99% 107.01% 105.68% 111.11% 101.50% 100.00%
Net Worth 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 10.46% QoQ % -5.11% 12.30% 2.52% -1.28% 3.03% 4.47% - Horiz. % 116.08% 122.33% 108.93% 106.26% 107.63% 104.47% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 70,200 - - - 77,221 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 90.91% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 33.00 % - % - % - % 33.43 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 98.71% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,825,199 1,923,480 1,712,880 1,670,760 1,692,415 1,642,708 1,572,398 10.46% QoQ % -5.11% 12.30% 2.52% -1.28% 3.03% 4.47% - Horiz. % 116.08% 122.33% 108.93% 106.26% 107.63% 104.47% 100.00%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 351,123 351,006 350,981 152.21% QoQ % 0.00% 0.00% 0.00% 299.86% 0.03% 0.01% - Horiz. % 400.02% 400.02% 400.02% 400.02% 100.04% 100.01% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.43 % 5.72 % 5.03 % 5.20 % 4.96 % 6.57 % 6.02 % -18.51% QoQ % -22.55% 13.72% -3.27% 4.84% -24.51% 9.14% - Horiz. % 73.59% 95.02% 83.55% 86.38% 82.39% 109.14% 100.00%
ROE 10.83 % 11.06 % 10.70 % 11.23 % 11.08 % 14.06 % 13.19 % -12.33% QoQ % -2.08% 3.36% -4.72% 1.35% -21.19% 6.60% - Horiz. % 82.11% 83.85% 81.12% 85.14% 84.00% 106.60% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 315.41 263.92 259.62 256.87 1,077.12 1,001.24 980.78 -53.09% QoQ % 19.51% 1.66% 1.07% -76.15% 7.58% 2.09% - Horiz. % 32.16% 26.91% 26.47% 26.19% 109.82% 102.09% 100.00%
EPS 14.08 15.15 13.05 13.36 53.40 65.80 59.08 -61.59% QoQ % -7.06% 16.09% -2.32% -74.98% -18.84% 11.37% - Horiz. % 23.83% 25.64% 22.09% 22.61% 90.39% 111.37% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 22.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 22.73% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3000 1.3700 1.2200 1.1900 4.8200 4.6800 4.4800 -56.20% QoQ % -5.11% 12.30% 2.52% -75.31% 2.99% 4.46% - Horiz. % 29.02% 30.58% 27.23% 26.56% 107.59% 104.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 315.41 263.92 259.62 256.87 269.37 250.31 245.18 18.30% QoQ % 19.51% 1.66% 1.07% -4.64% 7.61% 2.09% - Horiz. % 128.64% 107.64% 105.89% 104.77% 109.87% 102.09% 100.00%
EPS 14.08 15.15 13.05 13.36 13.35 16.45 14.77 -3.14% QoQ % -7.06% 16.09% -2.32% 0.07% -18.84% 11.37% - Horiz. % 95.33% 102.57% 88.35% 90.45% 90.39% 111.37% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 5.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 90.91% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.3000 1.3700 1.2200 1.1900 1.2054 1.1700 1.1199 10.46% QoQ % -5.11% 12.30% 2.52% -1.28% 3.03% 4.47% - Horiz. % 116.08% 122.33% 108.94% 106.26% 107.63% 104.47% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.9600 3.1500 3.7600 3.9800 14.3800 14.0000 15.4000 -
P/RPS 0.94 1.19 1.45 1.55 1.34 1.40 1.57 -28.99% QoQ % -21.01% -17.93% -6.45% 15.67% -4.29% -10.83% - Horiz. % 59.87% 75.80% 92.36% 98.73% 85.35% 89.17% 100.00%
P/EPS 21.03 20.79 28.80 29.78 26.93 21.28 26.07 -13.36% QoQ % 1.15% -27.81% -3.29% 10.58% 26.55% -18.37% - Horiz. % 80.67% 79.75% 110.47% 114.23% 103.30% 81.63% 100.00%
EY 4.75 4.81 3.47 3.36 3.71 4.70 3.84 15.25% QoQ % -1.25% 38.62% 3.27% -9.43% -21.06% 22.40% - Horiz. % 123.70% 125.26% 90.36% 87.50% 96.61% 122.40% 100.00%
DY 0.00 1.59 0.00 0.00 0.00 1.57 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 101.27% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.28 2.30 3.08 3.34 2.98 2.99 3.44 -24.00% QoQ % -0.87% -25.32% -7.78% 12.08% -0.33% -13.08% - Horiz. % 66.28% 66.86% 89.53% 97.09% 86.63% 86.92% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 26/02/15 20/11/14 28/08/14 15/05/14 27/02/14 25/11/13 -
Price 3.1600 3.1900 3.5100 3.9300 15.0600 13.4800 15.1400 -
P/RPS 1.00 1.21 1.35 1.53 1.40 1.35 1.54 -25.03% QoQ % -17.36% -10.37% -11.76% 9.29% 3.70% -12.34% - Horiz. % 64.94% 78.57% 87.66% 99.35% 90.91% 87.66% 100.00%
P/EPS 22.45 21.06 26.88 29.40 28.20 20.49 25.63 -8.46% QoQ % 6.60% -21.65% -8.57% 4.26% 37.63% -20.05% - Horiz. % 87.59% 82.17% 104.88% 114.71% 110.03% 79.95% 100.00%
EY 4.45 4.75 3.72 3.40 3.55 4.88 3.90 9.20% QoQ % -6.32% 27.69% 9.41% -4.23% -27.25% 25.13% - Horiz. % 114.10% 121.79% 95.38% 87.18% 91.03% 125.13% 100.00%
DY 0.00 1.57 0.00 0.00 0.00 1.63 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 96.32% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.43 2.33 2.88 3.30 3.12 2.88 3.38 -19.76% QoQ % 4.29% -19.10% -12.73% 5.77% 8.33% -14.79% - Horiz. % 71.89% 68.93% 85.21% 97.63% 92.31% 85.21% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AEON-Qtr2 2014 (results).pdf 
