[AEON] YoY Cumulative Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 2,080,032 2,050,446 1,918,176 1,803,225 1,688,611 1,538,139 1,407,249 6.72% YoY % 1.44% 6.90% 6.37% 6.79% 9.78% 9.30% - Horiz. % 147.81% 145.71% 136.31% 128.14% 119.99% 109.30% 100.00%
PBT 82,388 77,089 92,558 138,895 142,263 107,399 109,458 -4.62% YoY % 6.87% -16.71% -33.36% -2.37% 32.46% -1.88% - Horiz. % 75.27% 70.43% 84.56% 126.89% 129.97% 98.12% 100.00%
Tax -36,912 -31,083 -28,223 -45,082 -43,860 -31,520 -34,033 1.36% YoY % -18.75% -10.13% 37.40% -2.79% -39.15% 7.38% - Horiz. % 108.46% 91.33% 82.93% 132.47% 128.87% 92.62% 100.00%
NP 45,476 46,006 64,335 93,813 98,403 75,879 75,425 -8.08% YoY % -1.15% -28.49% -31.42% -4.66% 29.68% 0.60% - Horiz. % 60.29% 61.00% 85.30% 124.38% 130.46% 100.60% 100.00%
NP to SH 47,959 47,782 65,059 93,831 98,403 75,879 75,425 -7.26% YoY % 0.37% -26.56% -30.66% -4.65% 29.68% 0.60% - Horiz. % 63.59% 63.35% 86.26% 124.40% 130.46% 100.60% 100.00%
Tax Rate 44.80 % 40.32 % 30.49 % 32.46 % 30.83 % 29.35 % 31.09 % 6.27% YoY % 11.11% 32.24% -6.07% 5.29% 5.04% -5.60% - Horiz. % 144.10% 129.69% 98.07% 104.41% 99.16% 94.40% 100.00%
Total Cost 2,034,556 2,004,440 1,853,841 1,709,412 1,590,208 1,462,260 1,331,824 7.31% YoY % 1.50% 8.12% 8.45% 7.50% 8.75% 9.79% - Horiz. % 152.76% 150.50% 139.20% 128.35% 119.40% 109.79% 100.00%
Net Worth 1,923,480 1,881,360 1,839,239 1,670,760 1,519,561 1,375,789 1,203,851 8.12% YoY % 2.24% 2.29% 10.08% 9.95% 10.45% 14.28% - Horiz. % 159.78% 156.28% 152.78% 138.78% 126.22% 114.28% 100.00%
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,923,480 1,881,360 1,839,239 1,670,760 1,519,561 1,375,789 1,203,851 8.12% YoY % 2.24% 2.29% 10.08% 9.95% 10.45% 14.28% - Horiz. % 159.78% 156.28% 152.78% 138.78% 126.22% 114.28% 100.00%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 350,937 350,966 350,977 25.97% YoY % 0.00% 0.00% 0.00% 300.07% -0.01% -0.00% - Horiz. % 400.03% 400.03% 400.03% 400.03% 99.99% 100.00% 100.00%
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.19 % 2.24 % 3.35 % 5.20 % 5.83 % 4.93 % 5.36 % -13.85% YoY % -2.23% -33.13% -35.58% -10.81% 18.26% -8.02% - Horiz. % 40.86% 41.79% 62.50% 97.01% 108.77% 91.98% 100.00%
ROE 2.49 % 2.54 % 3.54 % 5.62 % 6.48 % 5.52 % 6.27 % -14.25% YoY % -1.97% -28.25% -37.01% -13.27% 17.39% -11.96% - Horiz. % 39.71% 40.51% 56.46% 89.63% 103.35% 88.04% 100.00%
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 148.15 146.04 136.62 128.43 481.17 438.26 400.95 -15.28% YoY % 1.44% 6.90% 6.38% -73.31% 9.79% 9.31% - Horiz. % 36.95% 36.42% 34.07% 32.03% 120.01% 109.31% 100.00%
EPS 3.42 3.40 4.63 6.68 28.04 21.62 21.49 -26.36% YoY % 0.59% -26.57% -30.69% -76.18% 29.69% 0.60% - Horiz. % 15.91% 15.82% 21.54% 31.08% 130.48% 100.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3700 1.3400 1.3100 1.1900 4.3300 3.9200 3.4300 -14.17% YoY % 2.24% 2.29% 10.08% -72.52% 10.46% 14.29% - Horiz. % 39.94% 39.07% 38.19% 34.69% 126.24% 114.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 148.15 146.04 136.62 128.43 120.27 109.55 100.23 6.72% YoY % 1.44% 6.90% 6.38% 6.78% 9.79% 9.30% - Horiz. % 147.81% 145.70% 136.31% 128.14% 119.99% 109.30% 100.00%
EPS 3.42 3.40 4.63 6.68 7.01 5.40 5.37 -7.24% YoY % 0.59% -26.57% -30.69% -4.71% 29.81% 0.56% - Horiz. % 63.69% 63.31% 86.22% 124.39% 130.54% 100.56% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3700 1.3400 1.3100 1.1900 1.0823 0.9799 0.8574 8.12% YoY % 2.24% 2.29% 10.08% 9.95% 10.45% 14.29% - Horiz. % 159.79% 156.29% 152.79% 138.79% 126.23% 114.29% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.2400 2.6100 3.1000 3.9800 14.8000 9.1100 7.2400 -
P/RPS 1.51 1.79 2.27 3.10 3.08 2.08 1.81 -2.97% YoY % -15.64% -21.15% -26.77% 0.65% 48.08% 14.92% - Horiz. % 83.43% 98.90% 125.41% 171.27% 170.17% 114.92% 100.00%
P/EPS 65.58 76.69 66.90 59.55 52.78 42.14 33.69 11.73% YoY % -14.49% 14.63% 12.34% 12.83% 25.25% 25.08% - Horiz. % 194.66% 227.63% 198.58% 176.76% 156.66% 125.08% 100.00%
EY 1.52 1.30 1.49 1.68 1.89 2.37 2.97 -10.55% YoY % 16.92% -12.75% -11.31% -11.11% -20.25% -20.20% - Horiz. % 51.18% 43.77% 50.17% 56.57% 63.64% 79.80% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.64 1.95 2.37 3.34 3.42 2.32 2.11 -4.11% YoY % -15.90% -17.72% -29.04% -2.34% 47.41% 9.95% - Horiz. % 77.73% 92.42% 112.32% 158.29% 162.09% 109.95% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 27/08/15 28/08/14 29/08/13 24/08/12 25/08/11 -
Price 2.0500 2.8300 2.7900 3.9300 14.0000 10.0400 6.9500 -
P/RPS 1.38 1.94 2.04 3.06 2.91 2.29 1.73 -3.69% YoY % -28.87% -4.90% -33.33% 5.15% 27.07% 32.37% - Horiz. % 79.77% 112.14% 117.92% 176.88% 168.21% 132.37% 100.00%
P/EPS 60.01 83.16 60.21 58.80 49.93 46.44 32.34 10.84% YoY % -27.84% 38.12% 2.40% 17.76% 7.52% 43.60% - Horiz. % 185.56% 257.14% 186.18% 181.82% 154.39% 143.60% 100.00%
EY 1.67 1.20 1.66 1.70 2.00 2.15 3.09 -9.74% YoY % 39.17% -27.71% -2.35% -15.00% -6.98% -30.42% - Horiz. % 54.05% 38.83% 53.72% 55.02% 64.72% 69.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.50 2.11 2.13 3.30 3.23 2.56 2.03 -4.91% YoY % -28.91% -0.94% -35.45% 2.17% 26.17% 26.11% - Horiz. % 73.89% 103.94% 104.93% 162.56% 159.11% 126.11% 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 
