[AEON] YoY TTM Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 4,068,241 3,966,910 3,820,428 3,629,032 3,406,141 3,115,504 2,875,784 5.95% YoY % 2.55% 3.83% 5.27% 6.54% 9.33% 8.34% - Horiz. % 141.47% 137.94% 132.85% 126.19% 118.44% 108.34% 100.00%
PBT 152,401 195,372 254,990 328,460 334,342 275,221 240,674 -7.33% YoY % -21.99% -23.38% -22.37% -1.76% 21.48% 14.35% - Horiz. % 63.32% 81.18% 105.95% 136.48% 138.92% 114.35% 100.00%
Tax -77,964 -82,030 -72,591 -102,088 -98,993 -79,406 -74,994 0.65% YoY % 4.96% -13.00% 28.89% -3.13% -24.67% -5.88% - Horiz. % 103.96% 109.38% 96.80% 136.13% 132.00% 105.88% 100.00%
NP 74,437 113,342 182,399 226,372 235,349 195,815 165,680 -12.47% YoY % -34.33% -37.86% -19.43% -3.81% 20.19% 18.19% - Horiz. % 44.93% 68.41% 110.09% 136.63% 142.05% 118.19% 100.00%
NP to SH 79,922 116,130 183,934 226,390 235,349 195,815 165,680 -11.43% YoY % -31.18% -36.86% -18.75% -3.81% 20.19% 18.19% - Horiz. % 48.24% 70.09% 111.02% 136.64% 142.05% 118.19% 100.00%
Tax Rate 51.16 % 41.99 % 28.47 % 31.08 % 29.61 % 28.85 % 31.16 % 8.61% YoY % 21.84% 47.49% -8.40% 4.96% 2.63% -7.41% - Horiz. % 164.18% 134.76% 91.37% 99.74% 95.03% 92.59% 100.00%
Total Cost 3,993,804 3,853,568 3,638,029 3,402,660 3,170,792 2,919,689 2,710,104 6.67% YoY % 3.64% 5.92% 6.92% 7.31% 8.60% 7.73% - Horiz. % 147.37% 142.19% 134.24% 125.55% 117.00% 107.73% 100.00%
Net Worth 1,923,480 1,881,360 1,839,239 1,670,760 1,520,193 1,376,463 1,203,842 8.12% YoY % 2.24% 2.29% 10.08% 9.90% 10.44% 14.34% - Horiz. % 159.78% 156.28% 152.78% 138.79% 126.28% 114.34% 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 42,120 56,160 70,200 77,232 64,062 51,781 42,114 0.00% YoY % -25.00% -20.00% -9.11% 20.56% 23.72% 22.95% - Horiz. % 100.01% 133.35% 166.69% 183.39% 152.11% 122.95% 100.00%
Div Payout % 52.70 % 48.36 % 38.17 % 34.11 % 27.22 % 26.44 % 25.42 % 12.91% YoY % 8.97% 26.70% 11.90% 25.31% 2.95% 4.01% - Horiz. % 207.32% 190.24% 150.16% 134.19% 107.08% 104.01% 100.00%
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 1,520,193 1,376,463 1,203,842 8.12% YoY % 2.24% 2.29% 10.08% 9.90% 10.44% 14.34% - Horiz. % 159.78% 156.28% 152.78% 138.79% 126.28% 114.34% 100.00%
NOSH 1,404,000 1,404,000 1,404,000 1,404,000 351,083 351,138 350,974 25.97% YoY % 0.00% 0.00% 0.00% 299.90% -0.02% 0.05% - Horiz. % 400.03% 400.03% 400.03% 400.03% 100.03% 100.05% 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 1.83 % 2.86 % 4.77 % 6.24 % 6.91 % 6.29 % 5.76 % -17.38% YoY % -36.01% -40.04% -23.56% -9.70% 9.86% 9.20% - Horiz. % 31.77% 49.65% 82.81% 108.33% 119.97% 109.20% 100.00%
ROE 4.16 % 6.17 % 10.00 % 13.55 % 15.48 % 14.23 % 13.76 % -18.06% YoY % -32.58% -38.30% -26.20% -12.47% 8.78% 3.42% - Horiz. % 30.23% 44.84% 72.67% 98.47% 112.50% 103.42% 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 289.76 282.54 272.11 258.48 970.18 887.26 819.37 -15.89% YoY % 2.56% 3.83% 5.27% -73.36% 9.35% 8.29% - Horiz. % 35.36% 34.48% 33.21% 31.55% 118.41% 108.29% 100.00%
EPS 5.69 8.27 13.10 16.12 67.03 55.77 47.21 -29.70% YoY % -31.20% -36.87% -18.73% -75.95% 20.19% 18.13% - Horiz. % 12.05% 17.52% 27.75% 34.15% 141.98% 118.13% 100.00%
DPS 3.00 4.00 5.00 5.50 18.25 14.75 12.00 -20.61% YoY % -25.00% -20.00% -9.09% -69.86% 23.73% 22.92% - Horiz. % 25.00% 33.33% 41.67% 45.83% 152.08% 122.92% 100.00%
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 289.76 282.54 272.11 258.48 242.60 221.90 204.83 5.95% YoY % 2.56% 3.83% 5.27% 6.55% 9.33% 8.33% - Horiz. % 141.46% 137.94% 132.85% 126.19% 118.44% 108.33% 100.00%
EPS 5.69 8.27 13.10 16.12 16.76 13.95 11.80 -11.44% YoY % -31.20% -36.87% -18.73% -3.82% 20.14% 18.22% - Horiz. % 48.22% 70.08% 111.02% 136.61% 142.03% 118.22% 100.00%
DPS 3.00 4.00 5.00 5.50 4.56 3.69 3.00 - YoY % -25.00% -20.00% -9.09% 20.61% 23.58% 23.00% - Horiz. % 100.00% 133.33% 166.67% 183.33% 152.00% 123.00% 100.00%
NAPS 1.3700 1.3400 1.3100 1.1900 1.0828 0.9804 0.8574 8.12% YoY % 2.24% 2.29% 10.08% 9.90% 10.44% 14.35% - Horiz. % 159.79% 156.29% 152.79% 138.79% 126.29% 114.35% 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 0.77 0.92 1.14 1.54 1.53 1.03 0.88 -2.20% YoY % -16.30% -19.30% -25.97% 0.65% 48.54% 17.05% - Horiz. % 87.50% 104.55% 129.55% 175.00% 173.86% 117.05% 100.00%
P/EPS 39.35 31.55 23.66 24.68 22.08 16.34 15.34 16.98% YoY % 24.72% 33.35% -4.13% 11.78% 35.13% 6.52% - Horiz. % 256.52% 205.67% 154.24% 160.89% 143.94% 106.52% 100.00%
EY 2.54 3.17 4.23 4.05 4.53 6.12 6.52 -14.53% YoY % -19.87% -25.06% 4.44% -10.60% -25.98% -6.13% - Horiz. % 38.96% 48.62% 64.88% 62.12% 69.48% 93.87% 100.00%
DY 1.34 1.53 1.61 1.38 1.23 1.62 1.66 -3.50% YoY % -12.42% -4.97% 16.67% 12.20% -24.07% -2.41% - Horiz. % 80.72% 92.17% 96.99% 83.13% 74.10% 97.59% 100.00%
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 0.71 1.00 1.03 1.52 1.44 1.13 0.85 -2.95% YoY % -29.00% -2.91% -32.24% 5.56% 27.43% 32.94% - Horiz. % 83.53% 117.65% 121.18% 178.82% 169.41% 132.94% 100.00%
P/EPS 36.01 34.21 21.30 24.37 20.88 18.00 14.72 16.06% YoY % 5.26% 60.61% -12.60% 16.71% 16.00% 22.28% - Horiz. % 244.63% 232.40% 144.70% 165.56% 141.85% 122.28% 100.00%
EY 2.78 2.92 4.70 4.10 4.79 5.55 6.79 -13.82% YoY % -4.79% -37.87% 14.63% -14.41% -13.69% -18.26% - Horiz. % 40.94% 43.00% 69.22% 60.38% 70.54% 81.74% 100.00%
DY 1.46 1.41 1.79 1.40 1.30 1.47 1.73 -2.79% YoY % 3.55% -21.23% 27.86% 7.69% -11.56% -15.03% - Horiz. % 84.39% 81.50% 103.47% 80.92% 75.14% 84.97% 100.00%
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 
