Highlights

[AEON] YoY Quarter Result on 2015-06-30 [#2]

Stock [AEON]: AEON CO (M) BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -68.29%    YoY -     -66.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,064,029 1,008,063 974,771 811,103 857,719 819,345 758,675 5.80%
  YoY % 5.55% 3.42% 20.18% -5.43% 4.68% 8.00% -
  Horiz. % 140.25% 132.87% 128.48% 106.91% 113.05% 108.00% 100.00%
PBT 28,745 44,599 32,165 22,301 72,150 67,444 51,685 -9.31%
  YoY % -35.55% 38.66% 44.23% -69.09% 6.98% 30.49% -
  Horiz. % 55.62% 86.29% 62.23% 43.15% 139.60% 130.49% 100.00%
Tax -18,957 -20,255 -14,170 -7,040 -25,212 -20,153 -13,446 5.89%
  YoY % 6.41% -42.94% -101.28% 72.08% -25.10% -49.88% -
  Horiz. % 140.99% 150.64% 105.38% 52.36% 187.51% 149.88% 100.00%
NP 9,788 24,344 17,995 15,261 46,938 47,291 38,239 -20.31%
  YoY % -59.79% 35.28% 17.91% -67.49% -0.75% 23.67% -
  Horiz. % 25.60% 63.66% 47.06% 39.91% 122.75% 123.67% 100.00%
NP to SH 9,788 25,306 19,076 15,662 46,956 47,291 38,239 -20.31%
  YoY % -61.32% 32.66% 21.80% -66.65% -0.71% 23.67% -
  Horiz. % 25.60% 66.18% 49.89% 40.96% 122.80% 123.67% 100.00%
Tax Rate 65.95 % 45.42 % 44.05 % 31.57 % 34.94 % 29.88 % 26.02 % 16.76%
  YoY % 45.20% 3.11% 39.53% -9.65% 16.93% 14.83% -
  Horiz. % 253.46% 174.56% 169.29% 121.33% 134.28% 114.83% 100.00%
Total Cost 1,054,241 983,719 956,776 795,842 810,781 772,054 720,436 6.55%
  YoY % 7.17% 2.82% 20.22% -1.84% 5.02% 7.16% -
  Horiz. % 146.33% 136.54% 132.81% 110.47% 112.54% 107.16% 100.00%
Net Worth 2,007,719 1,923,480 1,881,360 1,839,239 1,670,760 1,520,193 1,376,463 6.49%
  YoY % 4.38% 2.24% 2.29% 10.08% 9.90% 10.44% -
  Horiz. % 145.86% 139.74% 136.68% 133.62% 121.38% 110.44% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 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
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 2,007,719 1,923,480 1,881,360 1,839,239 1,670,760 1,520,193 1,376,463 6.49%
  YoY % 4.38% 2.24% 2.29% 10.08% 9.90% 10.44% -
  Horiz. % 145.86% 139.74% 136.68% 133.62% 121.38% 110.44% 100.00%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 1,404,000 351,083 351,138 25.97%
  YoY % 0.00% 0.00% 0.00% 0.00% 299.90% -0.02% -
  Horiz. % 399.84% 399.84% 399.84% 399.84% 399.84% 99.98% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.92 % 2.41 % 1.85 % 1.88 % 5.47 % 5.77 % 5.04 % -24.67%
  YoY % -61.83% 30.27% -1.60% -65.63% -5.20% 14.48% -
  Horiz. % 18.25% 47.82% 36.71% 37.30% 108.53% 114.48% 100.00%
ROE 0.49 % 1.32 % 1.01 % 0.85 % 2.81 % 3.11 % 2.78 % -25.11%
  YoY % -62.88% 30.69% 18.82% -69.75% -9.65% 11.87% -
  Horiz. % 17.63% 47.48% 36.33% 30.58% 101.08% 111.87% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 75.79 71.80 69.43 57.77 61.09 233.38 216.06 -16.01%
  YoY % 5.56% 3.41% 20.18% -5.43% -73.82% 8.02% -
  Horiz. % 35.08% 33.23% 32.13% 26.74% 28.27% 108.02% 100.00%
EPS 0.70 1.80 1.36 1.12 3.34 13.47 10.89 -36.70%
  YoY % -61.11% 32.35% 21.43% -66.47% -75.20% 23.69% -
  Horiz. % 6.43% 16.53% 12.49% 10.28% 30.67% 123.69% 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 1.4300 1.3700 1.3400 1.3100 1.1900 4.3300 3.9200 -15.46%
  YoY % 4.38% 2.24% 2.29% 10.08% -72.52% 10.46% -
  Horiz. % 36.48% 34.95% 34.18% 33.42% 30.36% 110.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,404,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 75.79 71.80 69.43 57.77 61.09 58.36 54.04 5.80%
  YoY % 5.56% 3.41% 20.18% -5.43% 4.68% 7.99% -
  Horiz. % 140.25% 132.86% 128.48% 106.90% 113.05% 107.99% 100.00%
EPS 0.70 1.80 1.36 1.12 3.34 3.37 2.72 -20.24%
  YoY % -61.11% 32.35% 21.43% -66.47% -0.89% 23.90% -
  Horiz. % 25.74% 66.18% 50.00% 41.18% 122.79% 123.90% 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 1.4300 1.3700 1.3400 1.3100 1.1900 1.0828 0.9804 6.49%
  YoY % 4.38% 2.24% 2.29% 10.08% 9.90% 10.44% -
  Horiz. % 145.86% 139.74% 136.68% 133.62% 121.38% 110.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 2.2700 2.2400 2.6100 3.1000 3.9800 14.8000 9.1100 -
P/RPS 3.00 3.12 3.76 5.37 6.51 6.34 4.22 -5.53%
  YoY % -3.85% -17.02% -29.98% -17.51% 2.68% 50.24% -
  Horiz. % 71.09% 73.93% 89.10% 127.25% 154.27% 150.24% 100.00%
P/EPS 325.61 124.28 192.10 277.90 119.00 109.87 83.65 25.41%
  YoY % 162.00% -35.30% -30.87% 133.53% 8.31% 31.34% -
  Horiz. % 389.25% 148.57% 229.65% 332.22% 142.26% 131.34% 100.00%
EY 0.31 0.80 0.52 0.36 0.84 0.91 1.20 -20.19%
  YoY % -61.25% 53.85% 44.44% -57.14% -7.69% -24.17% -
  Horiz. % 25.83% 66.67% 43.33% 30.00% 70.00% 75.83% 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 1.59 1.64 1.95 2.37 3.34 3.42 2.32 -6.10%
  YoY % -3.05% -15.90% -17.72% -29.04% -2.34% 47.41% -
  Horiz. % 68.53% 70.69% 84.05% 102.16% 143.97% 147.41% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 24/08/17 25/08/16 27/08/15 28/08/14 29/08/13 24/08/12 -
Price 2.1000 2.0500 2.8300 2.7900 3.9300 14.0000 10.0400 -
P/RPS 2.77 2.86 4.08 4.83 6.43 6.00 4.65 -8.27%
  YoY % -3.15% -29.90% -15.53% -24.88% 7.17% 29.03% -
  Horiz. % 59.57% 61.51% 87.74% 103.87% 138.28% 129.03% 100.00%
P/EPS 301.23 113.74 208.29 250.11 117.51 103.93 92.19 21.80%
  YoY % 164.84% -45.39% -16.72% 112.84% 13.07% 12.73% -
  Horiz. % 326.75% 123.38% 225.94% 271.30% 127.47% 112.73% 100.00%
EY 0.33 0.88 0.48 0.40 0.85 0.96 1.08 -17.92%
  YoY % -62.50% 83.33% 20.00% -52.94% -11.46% -11.11% -
  Horiz. % 30.56% 81.48% 44.44% 37.04% 78.70% 88.89% 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 1.47 1.50 2.11 2.13 3.30 3.23 2.56 -8.83%
  YoY % -2.00% -28.91% -0.94% -35.45% 2.17% 26.17% -
  Horiz. % 57.42% 58.59% 82.42% 83.20% 128.91% 126.17% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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