Highlights

[AEON] QoQ TTM Result on 2020-06-30 [#2]

Stock [AEON]: AEON CO (M) BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -34.49%    YoY -     -53.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 4,304,922 4,377,715 4,522,878 4,538,885 4,479,296 4,481,688 4,446,231 -2.12%
  QoQ % -1.66% -3.21% -0.35% 1.33% -0.05% 0.80% -
  Horiz. % 96.82% 98.46% 101.72% 102.08% 100.74% 100.80% 100.00%
PBT 149,240 127,458 166,568 196,889 194,722 204,143 192,948 -15.70%
  QoQ % 17.09% -23.48% -15.40% 1.11% -4.61% 5.80% -
  Horiz. % 77.35% 66.06% 86.33% 102.04% 100.92% 105.80% 100.00%
Tax -85,092 -72,343 -82,437 -87,595 -81,765 -84,659 -83,130 1.56%
  QoQ % -17.62% 12.24% 5.89% -7.13% 3.42% -1.84% -
  Horiz. % 102.36% 87.02% 99.17% 105.37% 98.36% 101.84% 100.00%
NP 64,148 55,115 84,131 109,294 112,957 119,484 109,818 -30.05%
  QoQ % 16.39% -34.49% -23.02% -3.24% -5.46% 8.80% -
  Horiz. % 58.41% 50.19% 76.61% 99.52% 102.86% 108.80% 100.00%
NP to SH 64,148 55,115 84,131 109,294 112,957 119,484 109,818 -30.05%
  QoQ % 16.39% -34.49% -23.02% -3.24% -5.46% 8.80% -
  Horiz. % 58.41% 50.19% 76.61% 99.52% 102.86% 108.80% 100.00%
Tax Rate 57.02 % 56.76 % 49.49 % 44.49 % 41.99 % 41.47 % 43.08 % 20.49%
  QoQ % 0.46% 14.69% 11.24% 5.95% 1.25% -3.74% -
  Horiz. % 132.36% 131.75% 114.88% 103.27% 97.47% 96.26% 100.00%
Total Cost 4,240,774 4,322,600 4,438,747 4,429,591 4,366,339 4,362,204 4,336,413 -1.47%
  QoQ % -1.89% -2.62% 0.21% 1.45% 0.09% 0.59% -
  Horiz. % 97.79% 99.68% 102.36% 102.15% 100.69% 100.59% 100.00%
Net Worth 1,642,679 1,670,760 1,670,760 1,698,840 1,642,679 1,740,960 1,712,880 -2.74%
  QoQ % -1.68% 0.00% -1.65% 3.42% -5.65% 1.64% -
  Horiz. % 95.90% 97.54% 97.54% 99.18% 95.90% 101.64% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 56,160 56,160 56,160 56,160 56,160 56,160 56,160 -
  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%
Div Payout % 87.55 % 101.90 % 66.75 % 51.38 % 49.72 % 47.00 % 51.14 % 42.97%
  QoQ % -14.08% 52.66% 29.91% 3.34% 5.79% -8.10% -
  Horiz. % 171.20% 199.26% 130.52% 100.47% 97.22% 91.90% 100.00%
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,642,679 1,670,760 1,670,760 1,698,840 1,642,679 1,740,960 1,712,880 -2.74%
  QoQ % -1.68% 0.00% -1.65% 3.42% -5.65% 1.64% -
  Horiz. % 95.90% 97.54% 97.54% 99.18% 95.90% 101.64% 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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.49 % 1.26 % 1.86 % 2.41 % 2.52 % 2.67 % 2.47 % -28.54%
  QoQ % 18.25% -32.26% -22.82% -4.37% -5.62% 8.10% -
  Horiz. % 60.32% 51.01% 75.30% 97.57% 102.02% 108.10% 100.00%
ROE 3.91 % 3.30 % 5.04 % 6.43 % 6.88 % 6.86 % 6.41 % -28.01%
  QoQ % 18.48% -34.52% -21.62% -6.54% 0.29% 7.02% -
  Horiz. % 61.00% 51.48% 78.63% 100.31% 107.33% 107.02% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 306.62 311.80 322.14 323.28 319.04 319.21 316.68 -2.12%
  QoQ % -1.66% -3.21% -0.35% 1.33% -0.05% 0.80% -
  Horiz. % 96.82% 98.46% 101.72% 102.08% 100.75% 100.80% 100.00%
EPS 4.57 3.93 5.99 7.78 8.05 8.51 7.82 -30.03%
  QoQ % 16.28% -34.39% -23.01% -3.35% -5.41% 8.82% -
  Horiz. % 58.44% 50.26% 76.60% 99.49% 102.94% 108.82% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 -
  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%
NAPS 1.1700 1.1900 1.1900 1.2100 1.1700 1.2400 1.2200 -2.74%
  QoQ % -1.68% 0.00% -1.65% 3.42% -5.65% 1.64% -
  Horiz. % 95.90% 97.54% 97.54% 99.18% 95.90% 101.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 306.62 311.80 322.14 323.28 319.04 319.21 316.68 -2.12%
  QoQ % -1.66% -3.21% -0.35% 1.33% -0.05% 0.80% -
  Horiz. % 96.82% 98.46% 101.72% 102.08% 100.75% 100.80% 100.00%
EPS 4.57 3.93 5.99 7.78 8.05 8.51 7.82 -30.03%
  QoQ % 16.28% -34.39% -23.01% -3.35% -5.41% 8.82% -
  Horiz. % 58.44% 50.26% 76.60% 99.49% 102.94% 108.82% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 -
  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%
NAPS 1.1700 1.1900 1.1900 1.2100 1.1700 1.2400 1.2200 -2.74%
  QoQ % -1.68% 0.00% -1.65% 3.42% -5.65% 1.64% -
  Horiz. % 95.90% 97.54% 97.54% 99.18% 95.90% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.7950 1.0100 1.1300 1.4200 1.4600 1.6900 1.4700 -
P/RPS 0.26 0.32 0.35 0.44 0.46 0.53 0.46 -31.57%
  QoQ % -18.75% -8.57% -20.45% -4.35% -13.21% 15.22% -
  Horiz. % 56.52% 69.57% 76.09% 95.65% 100.00% 115.22% 100.00%
P/EPS 17.40 25.73 18.86 18.24 18.15 19.86 18.79 -4.98%
  QoQ % -32.37% 36.43% 3.40% 0.50% -8.61% 5.69% -
  Horiz. % 92.60% 136.93% 100.37% 97.07% 96.59% 105.69% 100.00%
EY 5.75 3.89 5.30 5.48 5.51 5.04 5.32 5.30%
  QoQ % 47.81% -26.60% -3.28% -0.54% 9.33% -5.26% -
  Horiz. % 108.08% 73.12% 99.62% 103.01% 103.57% 94.74% 100.00%
DY 5.03 3.96 3.54 2.82 2.74 2.37 2.72 50.49%
  QoQ % 27.02% 11.86% 25.53% 2.92% 15.61% -12.87% -
  Horiz. % 184.93% 145.59% 130.15% 103.68% 100.74% 87.13% 100.00%
P/NAPS 0.68 0.85 0.95 1.17 1.25 1.36 1.20 -31.45%
  QoQ % -20.00% -10.53% -18.80% -6.40% -8.09% 13.33% -
  Horiz. % 56.67% 70.83% 79.17% 97.50% 104.17% 113.33% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 27/08/20 20/05/20 24/02/20 28/11/19 26/08/19 30/05/19 -
Price 0.7600 0.8400 1.1300 1.3000 1.5900 1.6700 1.5200 -
P/RPS 0.25 0.27 0.35 0.40 0.50 0.52 0.48 -35.19%
  QoQ % -7.41% -22.86% -12.50% -20.00% -3.85% 8.33% -
  Horiz. % 52.08% 56.25% 72.92% 83.33% 104.17% 108.33% 100.00%
P/EPS 16.63 21.40 18.86 16.70 19.76 19.62 19.43 -9.83%
  QoQ % -22.29% 13.47% 12.93% -15.49% 0.71% 0.98% -
  Horiz. % 85.59% 110.14% 97.07% 85.95% 101.70% 100.98% 100.00%
EY 6.01 4.67 5.30 5.99 5.06 5.10 5.15 10.81%
  QoQ % 28.69% -11.89% -11.52% 18.38% -0.78% -0.97% -
  Horiz. % 116.70% 90.68% 102.91% 116.31% 98.25% 99.03% 100.00%
DY 5.26 4.76 3.54 3.08 2.52 2.40 2.63 58.54%
  QoQ % 10.50% 34.46% 14.94% 22.22% 5.00% -8.75% -
  Horiz. % 200.00% 180.99% 134.60% 117.11% 95.82% 91.25% 100.00%
P/NAPS 0.65 0.71 0.95 1.07 1.36 1.35 1.25 -35.26%
  QoQ % -8.45% -25.26% -11.21% -21.32% 0.74% 8.00% -
  Horiz. % 52.00% 56.80% 76.00% 85.60% 108.80% 108.00% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!
PARTNERS & BROKERS