Highlights

[AEON] QoQ Quarter Result on 2017-06-30 [#2]

Stock [AEON]: AEON CO (M) BHD
Announcement Date 24-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -3.42%    YoY -     32.66%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 1,114,285 1,067,204 962,658 1,008,063 1,076,859 1,018,840 965,335 10.05%
  QoQ % 4.41% 10.86% -4.50% -6.39% 5.69% 5.54% -
  Horiz. % 115.43% 110.55% 99.72% 104.43% 111.55% 105.54% 100.00%
PBT 49,778 81,895 17,275 44,599 42,858 63,727 12,626 149.77%
  QoQ % -39.22% 374.07% -61.27% 4.06% -32.75% 404.73% -
  Horiz. % 394.25% 648.62% 136.82% 353.23% 339.44% 504.73% 100.00%
Tax -21,837 -42,722 -9,166 -20,255 -16,656 -32,747 -8,306 90.60%
  QoQ % 48.89% -366.09% 54.75% -21.61% 49.14% -294.26% -
  Horiz. % 262.91% 514.35% 110.35% 243.86% 200.53% 394.26% 100.00%
NP 27,941 39,173 8,109 24,344 26,202 30,980 4,320 247.54%
  QoQ % -28.67% 383.08% -66.69% -7.09% -15.42% 617.13% -
  Horiz. % 646.78% 906.78% 187.71% 563.52% 606.53% 717.13% 100.00%
NP to SH 27,941 39,173 9,301 25,306 26,202 30,980 5,420 198.72%
  QoQ % -28.67% 321.17% -63.25% -3.42% -15.42% 471.59% -
  Horiz. % 515.52% 722.75% 171.61% 466.90% 483.43% 571.59% 100.00%
Tax Rate 43.87 % 52.17 % 53.06 % 45.42 % 38.86 % 51.39 % 65.78 % -23.69%
  QoQ % -15.91% -1.68% 16.82% 16.88% -24.38% -21.88% -
  Horiz. % 66.69% 79.31% 80.66% 69.05% 59.08% 78.12% 100.00%
Total Cost 1,086,344 1,028,031 954,549 983,719 1,050,657 987,860 961,015 8.52%
  QoQ % 5.67% 7.70% -2.97% -6.37% 6.36% 2.79% -
  Horiz. % 113.04% 106.97% 99.33% 102.36% 109.33% 102.79% 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 % - % 143.36 % - % - % - % 135.96 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.44% 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 % 3.67 % 0.84 % 2.41 % 2.43 % 3.04 % 0.45 % 214.84%
  QoQ % -31.61% 336.90% -65.15% -0.82% -20.07% 575.56% -
  Horiz. % 557.78% 815.56% 186.67% 535.56% 540.00% 675.56% 100.00%
ROE 1.41 % 1.99 % 0.49 % 1.32 % 1.87 % 1.65 % 0.29 % 187.28%
  QoQ % -29.15% 306.12% -62.88% -29.41% 13.33% 468.97% -
  Horiz. % 486.21% 686.21% 168.97% 455.17% 644.83% 568.97% 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 79.37 76.01 68.57 71.80 76.70 72.57 68.76 10.05%
  QoQ % 4.42% 10.85% -4.50% -6.39% 5.69% 5.54% -
  Horiz. % 115.43% 110.54% 99.72% 104.42% 111.55% 105.54% 100.00%
EPS 1.99 2.79 0.66 1.80 1.87 2.21 0.39 196.68%
  QoQ % -28.67% 322.73% -63.33% -3.74% -15.38% 466.67% -
  Horiz. % 510.26% 715.38% 169.23% 461.54% 479.49% 566.67% 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 79.37 76.01 68.57 71.80 76.70 72.57 68.76 10.05%
  QoQ % 4.42% 10.85% -4.50% -6.39% 5.69% 5.54% -
  Horiz. % 115.43% 110.54% 99.72% 104.42% 111.55% 105.54% 100.00%
EPS 1.99 2.79 0.66 1.80 1.87 2.21 0.39 196.68%
  QoQ % -28.67% 322.73% -63.33% -3.74% -15.38% 466.67% -
  Horiz. % 510.26% 715.38% 169.23% 461.54% 479.49% 566.67% 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 2.22 2.32 2.99 3.12 3.08 3.54 4.20 -34.65%
  QoQ % -4.31% -22.41% -4.17% 1.30% -12.99% -15.71% -
  Horiz. % 52.86% 55.24% 71.19% 74.29% 73.33% 84.29% 100.00%
P/EPS 88.44 63.08 309.45 124.28 126.46 116.47 748.63 -75.96%
  QoQ % 40.20% -79.62% 148.99% -1.72% 8.58% -84.44% -
  Horiz. % 11.81% 8.43% 41.34% 16.60% 16.89% 15.56% 100.00%
EY 1.13 1.59 0.32 0.80 0.79 0.86 0.13 323.31%
  QoQ % -28.93% 396.88% -60.00% 1.27% -8.14% 561.54% -
  Horiz. % 869.23% 1,223.08% 246.15% 615.38% 607.69% 661.54% 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 2.90 1.93 2.79 2.86 3.10 3.45 3.99 -19.18%
  QoQ % 50.26% -30.82% -2.45% -7.74% -10.14% -13.53% -
  Horiz. % 72.68% 48.37% 69.92% 71.68% 77.69% 86.47% 100.00%
P/EPS 115.57 52.69 288.32 113.74 127.53 113.30 709.77 -70.21%
  QoQ % 119.34% -81.73% 153.49% -10.81% 12.56% -84.04% -
  Horiz. % 16.28% 7.42% 40.62% 16.02% 17.97% 15.96% 100.00%
EY 0.87 1.90 0.35 0.88 0.78 0.88 0.14 238.38%
  QoQ % -54.21% 442.86% -60.23% 12.82% -11.36% 528.57% -
  Horiz. % 621.43% 1,357.14% 250.00% 628.57% 557.14% 628.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS