Highlights

[AEON] YoY Cumulative 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 -     83.04%    YoY -     0.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,145,192 2,306,362 2,178,315 2,080,032 2,050,446 1,918,176 1,803,225 2.93%
  YoY % -6.99% 5.88% 4.73% 1.44% 6.90% 6.37% -
  Horiz. % 118.96% 127.90% 120.80% 115.35% 113.71% 106.37% 100.00%
PBT 26,198 95,629 78,524 82,388 77,089 92,558 138,895 -24.25%
  YoY % -72.60% 21.78% -4.69% 6.87% -16.71% -33.36% -
  Horiz. % 18.86% 68.85% 56.53% 59.32% 55.50% 66.64% 100.00%
Tax -28,287 -43,539 -40,794 -36,912 -31,083 -28,223 -45,082 -7.47%
  YoY % 35.03% -6.73% -10.52% -18.75% -10.13% 37.40% -
  Horiz. % 62.75% 96.58% 90.49% 81.88% 68.95% 62.60% 100.00%
NP -2,089 52,090 37,730 45,476 46,006 64,335 93,813 -
  YoY % -104.01% 38.06% -17.03% -1.15% -28.49% -31.42% -
  Horiz. % -2.23% 55.53% 40.22% 48.48% 49.04% 68.58% 100.00%
NP to SH -2,089 52,090 37,730 47,959 47,782 65,059 93,831 -
  YoY % -104.01% 38.06% -21.33% 0.37% -26.56% -30.66% -
  Horiz. % -2.23% 55.51% 40.21% 51.11% 50.92% 69.34% 100.00%
Tax Rate 107.97 % 45.53 % 51.95 % 44.80 % 40.32 % 30.49 % 32.46 % 22.16%
  YoY % 137.14% -12.36% 15.96% 11.11% 32.24% -6.07% -
  Horiz. % 332.62% 140.26% 160.04% 138.02% 124.21% 93.93% 100.00%
Total Cost 2,147,281 2,254,272 2,140,585 2,034,556 2,004,440 1,853,841 1,709,412 3.87%
  YoY % -4.75% 5.31% 5.21% 1.50% 8.12% 8.45% -
  Horiz. % 125.62% 131.87% 125.22% 119.02% 117.26% 108.45% 100.00%
Net Worth 1,670,760 1,740,960 2,007,719 1,923,480 1,881,360 1,839,239 1,670,760 -
  YoY % -4.03% -13.29% 4.38% 2.24% 2.29% 10.08% -
  Horiz. % 100.00% 104.20% 120.17% 115.13% 112.61% 110.08% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,670,760 1,740,960 2,007,719 1,923,480 1,881,360 1,839,239 1,670,760 -
  YoY % -4.03% -13.29% 4.38% 2.24% 2.29% 10.08% -
  Horiz. % 100.00% 104.20% 120.17% 115.13% 112.61% 110.08% 100.00%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 -
  YoY % 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -0.10 % 2.26 % 1.73 % 2.19 % 2.24 % 3.35 % 5.20 % -
  YoY % -104.42% 30.64% -21.00% -2.23% -33.13% -35.58% -
  Horiz. % -1.92% 43.46% 33.27% 42.12% 43.08% 64.42% 100.00%
ROE -0.13 % 2.99 % 1.88 % 2.49 % 2.54 % 3.54 % 5.62 % -
  YoY % -104.35% 59.04% -24.50% -1.97% -28.25% -37.01% -
  Horiz. % -2.31% 53.20% 33.45% 44.31% 45.20% 62.99% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 152.79 164.27 155.15 148.15 146.04 136.62 128.43 2.93%
  YoY % -6.99% 5.88% 4.72% 1.44% 6.90% 6.38% -
  Horiz. % 118.97% 127.91% 120.81% 115.35% 113.71% 106.38% 100.00%
EPS -0.15 3.71 2.69 3.42 3.40 4.63 6.68 -
  YoY % -104.04% 37.92% -21.35% 0.59% -26.57% -30.69% -
  Horiz. % -2.25% 55.54% 40.27% 51.20% 50.90% 69.31% 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 1.1900 1.2400 1.4300 1.3700 1.3400 1.3100 1.1900 -
  YoY % -4.03% -13.29% 4.38% 2.24% 2.29% 10.08% -
  Horiz. % 100.00% 104.20% 120.17% 115.13% 112.61% 110.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 152.79 164.27 155.15 148.15 146.04 136.62 128.43 2.93%
  YoY % -6.99% 5.88% 4.72% 1.44% 6.90% 6.38% -
  Horiz. % 118.97% 127.91% 120.81% 115.35% 113.71% 106.38% 100.00%
EPS -0.15 3.71 2.69 3.42 3.40 4.63 6.68 -
  YoY % -104.04% 37.92% -21.35% 0.59% -26.57% -30.69% -
  Horiz. % -2.25% 55.54% 40.27% 51.20% 50.90% 69.31% 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 1.1900 1.2400 1.4300 1.3700 1.3400 1.3100 1.1900 -
  YoY % -4.03% -13.29% 4.38% 2.24% 2.29% 10.08% -
  Horiz. % 100.00% 104.20% 120.17% 115.13% 112.61% 110.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.0100 1.6900 2.2700 2.2400 2.6100 3.1000 3.9800 -
P/RPS 0.66 1.03 1.46 1.51 1.79 2.27 3.10 -22.71%
  YoY % -35.92% -29.45% -3.31% -15.64% -21.15% -26.77% -
  Horiz. % 21.29% 33.23% 47.10% 48.71% 57.74% 73.23% 100.00%
P/EPS -678.81 45.55 84.47 65.58 76.69 66.90 59.55 -
  YoY % -1,590.25% -46.08% 28.80% -14.49% 14.63% 12.34% -
  Horiz. % -1,139.90% 76.49% 141.85% 110.13% 128.78% 112.34% 100.00%
EY -0.15 2.20 1.18 1.52 1.30 1.49 1.68 -
  YoY % -106.82% 86.44% -22.37% 16.92% -12.75% -11.31% -
  Horiz. % -8.93% 130.95% 70.24% 90.48% 77.38% 88.69% 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 0.85 1.36 1.59 1.64 1.95 2.37 3.34 -20.38%
  YoY % -37.50% -14.47% -3.05% -15.90% -17.72% -29.04% -
  Horiz. % 25.45% 40.72% 47.60% 49.10% 58.38% 70.96% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 26/08/19 29/08/18 24/08/17 25/08/16 27/08/15 28/08/14 -
Price 0.8400 1.6700 2.1000 2.0500 2.8300 2.7900 3.9300 -
P/RPS 0.55 1.02 1.35 1.38 1.94 2.04 3.06 -24.86%
  YoY % -46.08% -24.44% -2.17% -28.87% -4.90% -33.33% -
  Horiz. % 17.97% 33.33% 44.12% 45.10% 63.40% 66.67% 100.00%
P/EPS -564.56 45.01 78.14 60.01 83.16 60.21 58.80 -
  YoY % -1,354.30% -42.40% 30.21% -27.84% 38.12% 2.40% -
  Horiz. % -960.14% 76.55% 132.89% 102.06% 141.43% 102.40% 100.00%
EY -0.18 2.22 1.28 1.67 1.20 1.66 1.70 -
  YoY % -108.11% 73.44% -23.35% 39.17% -27.71% -2.35% -
  Horiz. % -10.59% 130.59% 75.29% 98.24% 70.59% 97.65% 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 0.71 1.35 1.47 1.50 2.11 2.13 3.30 -22.57%
  YoY % -47.41% -8.16% -2.00% -28.91% -0.94% -35.45% -
  Horiz. % 21.52% 40.91% 44.55% 45.45% 63.94% 64.55% 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
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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