[AEONCR] QoQ Quarter Result on 2013-11-20 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Revenue 0 200,900 187,989 178,034 162,868 143,871 131,683 - QoQ % 0.00% 6.87% 5.59% 9.31% 13.20% 9.26% - Horiz. % 0.00% 152.56% 142.76% 135.20% 123.68% 109.26% 100.00%
PBT 0 75,517 64,571 56,094 57,176 56,033 52,101 - QoQ % 0.00% 16.95% 15.11% -1.89% 2.04% 7.55% - Horiz. % 0.00% 144.94% 123.93% 107.66% 109.74% 107.55% 100.00%
Tax 0 -19,235 -16,753 -13,039 -14,040 -14,691 -13,093 - QoQ % 0.00% -14.82% -28.48% 7.13% 4.43% -12.20% - Horiz. % -0.00% 146.91% 127.95% 99.59% 107.23% 112.20% 100.00%
NP 0 56,282 47,818 43,055 43,136 41,342 39,008 - QoQ % 0.00% 17.70% 11.06% -0.19% 4.34% 5.98% - Horiz. % 0.00% 144.28% 122.59% 110.37% 110.58% 105.98% 100.00%
NP to SH 0 56,282 47,818 43,055 43,136 41,342 39,008 - QoQ % 0.00% 17.70% 11.06% -0.19% 4.34% 5.98% - Horiz. % 0.00% 144.28% 122.59% 110.37% 110.58% 105.98% 100.00%
Tax Rate - % 25.47 % 25.95 % 23.24 % 24.56 % 26.22 % 25.13 % - QoQ % 0.00% -1.85% 11.66% -5.37% -6.33% 4.34% - Horiz. % 0.00% 101.35% 103.26% 92.48% 97.73% 104.34% 100.00%
Total Cost 0 144,618 140,171 134,979 119,732 102,529 92,675 - QoQ % 0.00% 3.17% 3.85% 12.73% 16.78% 10.63% - Horiz. % 0.00% 156.05% 151.25% 145.65% 129.20% 110.63% 100.00%
Net Worth - 603,432 545,709 548,627 479,448 469,435 429,102 - QoQ % 0.00% 10.58% -0.53% 14.43% 2.13% 9.40% - Horiz. % 0.00% 140.63% 127.17% 127.85% 111.73% 109.40% 100.00%
Dividend 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Div - - 34,556 - - - 28,078 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 123.07% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 72.27 % - % - % - % 71.98 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.40% 0.00% 0.00% 0.00% 100.00%
Equity 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Net Worth - 603,432 545,709 548,627 479,448 469,435 429,102 - QoQ % 0.00% 10.58% -0.53% 14.43% 2.13% 9.40% - Horiz. % 0.00% 140.63% 127.17% 127.85% 111.73% 109.40% 100.00%
NOSH 144,017 144,017 143,986 143,996 143,978 143,998 143,994 0.01% QoQ % 0.00% 0.02% -0.01% 0.01% -0.01% 0.00% - Horiz. % 100.02% 100.02% 99.99% 100.00% 99.99% 100.00% 100.00%
Ratio Analysis 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
NP Margin - % 28.01 % 25.44 % 24.18 % 26.49 % 28.74 % 29.62 % - QoQ % 0.00% 10.10% 5.21% -8.72% -7.83% -2.97% - Horiz. % 0.00% 94.56% 85.89% 81.63% 89.43% 97.03% 100.00%
ROE - % 9.33 % 8.76 % 7.85 % 9.00 % 8.81 % 9.09 % - QoQ % 0.00% 6.51% 11.59% -12.78% 2.16% -3.08% - Horiz. % 0.00% 102.64% 96.37% 86.36% 99.01% 96.92% 100.00%
Per Share 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
RPS - 139.50 130.56 123.64 113.12 99.91 91.45 - QoQ % 0.00% 6.85% 5.60% 9.30% 13.22% 9.25% - Horiz. % 0.00% 152.54% 142.77% 135.20% 123.70% 109.25% 100.00%
EPS 0.00 39.08 33.21 29.90 29.96 28.71 27.09 - QoQ % 0.00% 17.68% 11.07% -0.20% 4.35% 5.98% - Horiz. % 0.00% 144.26% 122.59% 110.37% 110.59% 105.98% 100.00%
DPS 0.00 0.00 24.00 0.00 0.00 0.00 19.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 123.08% 0.00% 0.00% 0.00% 100.00%
NAPS - 4.1900 3.7900 3.8100 3.3300 3.2600 2.9800 - QoQ % 0.00% 10.55% -0.52% 14.41% 2.15% 9.40% - Horiz. % 0.00% 140.60% 127.18% 127.85% 111.74% 109.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
RPS - 39.34 36.82 34.87 31.90 28.18 25.79 - QoQ % 0.00% 6.84% 5.59% 9.31% 13.20% 9.27% - Horiz. % 0.00% 152.54% 142.77% 135.21% 123.69% 109.27% 100.00%
EPS 0.00 11.02 9.36 8.43 8.45 8.10 7.64 - QoQ % 0.00% 17.74% 11.03% -0.24% 4.32% 6.02% - Horiz. % 0.00% 144.24% 122.51% 110.34% 110.60% 106.02% 100.00%
DPS 0.00 0.00 6.77 0.00 0.00 0.00 5.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 123.09% 0.00% 0.00% 0.00% 100.00%
NAPS - 1.1818 1.0687 1.0744 0.9390 0.9194 0.8404 - QoQ % 0.00% 10.58% -0.53% 14.42% 2.13% 9.40% - Horiz. % 0.00% 140.62% 127.17% 127.84% 111.73% 109.40% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Date 30/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 -
Price 15.3400 14.7600 14.7000 15.5000 17.7800 16.5600 11.3400 -
P/RPS 0.00 10.58 11.26 12.54 15.72 16.57 12.40 - QoQ % 0.00% -6.04% -10.21% -20.23% -5.13% 33.63% - Horiz. % 0.00% 85.32% 90.81% 101.13% 126.77% 133.63% 100.00%
P/EPS 0.00 37.77 44.26 51.84 59.35 57.68 41.86 - QoQ % 0.00% -14.66% -14.62% -12.65% 2.90% 37.79% - Horiz. % 0.00% 90.23% 105.73% 123.84% 141.78% 137.79% 100.00%
EY 0.00 2.65 2.26 1.93 1.69 1.73 2.39 - QoQ % 0.00% 17.26% 17.10% 14.20% -2.31% -27.62% - Horiz. % 0.00% 110.88% 94.56% 80.75% 70.71% 72.38% 100.00%
DY 0.00 0.00 1.63 0.00 0.00 0.00 1.72 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 94.77% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 3.52 3.88 4.07 5.34 5.08 3.81 - QoQ % 0.00% -9.28% -4.67% -23.78% 5.12% 33.33% - Horiz. % 0.00% 92.39% 101.84% 106.82% 140.16% 133.33% 100.00%
Price Multiplier on Announcement Date 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Date - 19/06/14 16/04/14 19/12/13 18/10/13 17/06/13 18/04/13 -
Price 0.0000 14.9200 14.2800 15.1400 15.8000 16.6000 15.3000 -
P/RPS 0.00 10.70 10.94 12.25 13.97 16.61 16.73 - QoQ % 0.00% -2.19% -10.69% -12.31% -15.89% -0.72% - Horiz. % 0.00% 63.96% 65.39% 73.22% 83.50% 99.28% 100.00%
P/EPS 0.00 38.18 43.00 50.64 52.74 57.82 56.48 - QoQ % 0.00% -11.21% -15.09% -3.98% -8.79% 2.37% - Horiz. % 0.00% 67.60% 76.13% 89.66% 93.38% 102.37% 100.00%
EY 0.00 2.62 2.33 1.97 1.90 1.73 1.77 - QoQ % 0.00% 12.45% 18.27% 3.68% 9.83% -2.26% - Horiz. % 0.00% 148.02% 131.64% 111.30% 107.34% 97.74% 100.00%
DY 0.00 0.00 1.68 0.00 0.00 0.00 1.27 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 132.28% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.00 3.56 3.77 3.97 4.74 5.09 5.13 - QoQ % 0.00% -5.57% -5.04% -16.24% -6.88% -0.78% - Horiz. % 0.00% 69.40% 73.49% 77.39% 92.40% 99.22% 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