[AEON] QoQ Annualized Quarter Result on 2017-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 4,457,140 4,088,164 4,056,920 4,160,064 4,307,436 4,018,688 4,021,041 7.11% QoQ % 9.03% 0.77% -2.48% -3.42% 7.19% -0.06% - Horiz. % 110.85% 101.67% 100.89% 103.46% 107.12% 99.94% 100.00%
PBT 199,112 193,806 132,884 164,776 171,432 163,029 119,620 40.50% QoQ % 2.74% 45.85% -19.35% -3.88% 5.15% 36.29% - Horiz. % 166.45% 162.02% 111.09% 137.75% 143.31% 136.29% 100.00%
Tax -87,348 -88,799 -61,436 -73,824 -66,624 -72,137 -52,518 40.42% QoQ % 1.63% -44.54% 16.78% -10.81% 7.64% -37.35% - Horiz. % 166.32% 169.08% 116.98% 140.57% 126.86% 137.35% 100.00%
NP 111,764 105,007 71,448 90,952 104,808 90,892 67,101 40.56% QoQ % 6.43% 46.97% -21.44% -13.22% 15.31% 35.45% - Horiz. % 166.56% 156.49% 106.48% 135.54% 156.19% 135.45% 100.00%
NP to SH 111,764 105,007 76,348 95,918 104,808 90,892 70,936 35.44% QoQ % 6.43% 37.54% -20.40% -8.48% 15.31% 28.13% - Horiz. % 157.56% 148.03% 107.63% 135.22% 147.75% 128.13% 100.00%
Tax Rate 43.87 % 45.82 % 46.23 % 44.80 % 38.86 % 44.25 % 43.90 % -0.05% QoQ % -4.26% -0.89% 3.19% 15.29% -12.18% 0.80% - Horiz. % 99.93% 104.37% 105.31% 102.05% 88.52% 100.80% 100.00%
Total Cost 4,345,376 3,983,157 3,985,472 4,069,112 4,202,628 3,927,796 3,953,940 6.50% QoQ % 9.09% -0.06% -2.06% -3.18% 7.00% -0.66% - Horiz. % 109.90% 100.74% 100.80% 102.91% 106.29% 99.34% 100.00%
Net Worth 1,979,639 1,965,599 1,895,400 1,923,480 1,404,000 1,881,360 1,839,239 5.03% QoQ % 0.71% 3.70% -1.46% 37.00% -25.37% 2.29% - Horiz. % 107.63% 106.87% 103.05% 104.58% 76.34% 102.29% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 56,160 - - - 42,120 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 53.48 % - % - % - % 46.34 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 115.41% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,979,639 1,965,599 1,895,400 1,923,480 1,404,000 1,881,360 1,839,239 5.03% QoQ % 0.71% 3.70% -1.46% 37.00% -25.37% 2.29% - Horiz. % 107.63% 106.87% 103.05% 104.58% 76.34% 102.29% 100.00%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.51 % 2.57 % 1.76 % 2.19 % 2.43 % 2.26 % 1.67 % 31.24% QoQ % -2.33% 46.02% -19.63% -9.88% 7.52% 35.33% - Horiz. % 150.30% 153.89% 105.39% 131.14% 145.51% 135.33% 100.00%
ROE 5.65 % 5.34 % 4.03 % 4.99 % 7.46 % 4.83 % 3.86 % 28.95% QoQ % 5.81% 32.51% -19.24% -33.11% 54.45% 25.13% - Horiz. % 146.37% 138.34% 104.40% 129.27% 193.26% 125.13% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 317.46 291.18 288.95 296.30 306.80 286.23 286.40 7.11% QoQ % 9.03% 0.77% -2.48% -3.42% 7.19% -0.06% - Horiz. % 110.84% 101.67% 100.89% 103.46% 107.12% 99.94% 100.00%
EPS 7.96 7.48 5.44 6.84 7.48 6.47 5.05 35.48% QoQ % 6.42% 37.50% -20.47% -8.56% 15.61% 28.12% - Horiz. % 157.62% 148.12% 107.72% 135.45% 148.12% 128.12% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4100 1.4000 1.3500 1.3700 1.0000 1.3400 1.3100 5.03% QoQ % 0.71% 3.70% -1.46% 37.00% -25.37% 2.29% - Horiz. % 107.63% 106.87% 103.05% 104.58% 76.34% 102.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 317.46 291.18 288.95 296.30 306.80 286.23 286.40 7.11% QoQ % 9.03% 0.77% -2.48% -3.42% 7.19% -0.06% - Horiz. % 110.84% 101.67% 100.89% 103.46% 107.12% 99.94% 100.00%
EPS 7.96 7.48 5.44 6.84 7.48 6.47 5.05 35.48% QoQ % 6.42% 37.50% -20.47% -8.56% 15.61% 28.12% - Horiz. % 157.62% 148.12% 107.72% 135.45% 148.12% 128.12% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 133.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4100 1.4000 1.3500 1.3700 1.0000 1.3400 1.3100 5.03% QoQ % 0.71% 3.70% -1.46% 37.00% -25.37% 2.29% - Horiz. % 107.63% 106.87% 103.05% 104.58% 76.34% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.7600 1.7600 2.0500 2.2400 2.3600 2.5700 2.8900 -
P/RPS 0.55 0.60 0.71 0.76 0.77 0.90 1.01 -33.34% QoQ % -8.33% -15.49% -6.58% -1.30% -14.44% -10.89% - Horiz. % 54.46% 59.41% 70.30% 75.25% 76.24% 89.11% 100.00%
P/EPS 22.11 23.53 37.70 32.79 31.61 39.70 57.20 -46.97% QoQ % -6.03% -37.59% 14.97% 3.73% -20.38% -30.59% - Horiz. % 38.65% 41.14% 65.91% 57.33% 55.26% 69.41% 100.00%
EY 4.52 4.25 2.65 3.05 3.16 2.52 1.75 88.36% QoQ % 6.35% 60.38% -13.11% -3.48% 25.40% 44.00% - Horiz. % 258.29% 242.86% 151.43% 174.29% 180.57% 144.00% 100.00%
DY 0.00 2.27 0.00 0.00 0.00 1.17 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 194.02% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.25 1.26 1.52 1.64 2.36 1.92 2.21 -31.63% QoQ % -0.79% -17.11% -7.32% -30.51% 22.92% -13.12% - Horiz. % 56.56% 57.01% 68.78% 74.21% 106.79% 86.88% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 28/02/18 23/11/17 24/08/17 25/05/17 27/02/17 24/11/16 -
Price 2.3000 1.4700 1.9100 2.0500 2.3800 2.5000 2.7400 -
P/RPS 0.72 0.50 0.66 0.69 0.78 0.87 0.96 -17.47% QoQ % 44.00% -24.24% -4.35% -11.54% -10.34% -9.37% - Horiz. % 75.00% 52.08% 68.75% 71.88% 81.25% 90.62% 100.00%
P/EPS 28.89 19.65 35.12 30.01 31.88 38.62 54.23 -34.31% QoQ % 47.02% -44.05% 17.03% -5.87% -17.45% -28.78% - Horiz. % 53.27% 36.23% 64.76% 55.34% 58.79% 71.22% 100.00%
EY 3.46 5.09 2.85 3.33 3.14 2.59 1.84 52.41% QoQ % -32.02% 78.60% -14.41% 6.05% 21.24% 40.76% - Horiz. % 188.04% 276.63% 154.89% 180.98% 170.65% 140.76% 100.00%
DY 0.00 2.72 0.00 0.00 0.00 1.20 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 226.67% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.63 1.05 1.41 1.50 2.38 1.87 2.09 -15.28% QoQ % 55.24% -25.53% -6.00% -36.97% 27.27% -10.53% - Horiz. % 77.99% 50.24% 67.46% 71.77% 113.88% 89.47% 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 2017.pdf 
