[AEONCR] QoQ Quarter Result on 2017-02-28 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 312,345 311,322 302,282 290,842 280,347 269,128 261,638 12.52% QoQ % 0.33% 2.99% 3.93% 3.74% 4.17% 2.86% - Horiz. % 119.38% 118.99% 115.53% 111.16% 107.15% 102.86% 100.00%
PBT 95,307 95,793 101,869 103,064 90,807 73,175 84,116 8.68% QoQ % -0.51% -5.96% -1.16% 13.50% 24.10% -13.01% - Horiz. % 113.30% 113.88% 121.11% 122.53% 107.95% 86.99% 100.00%
Tax -24,755 -24,408 -26,057 -23,011 -23,754 -17,981 -21,389 10.22% QoQ % -1.42% 6.33% -13.24% 3.13% -32.11% 15.93% - Horiz. % 115.74% 114.11% 121.82% 107.58% 111.06% 84.07% 100.00%
NP 70,552 71,385 75,812 80,053 67,053 55,194 62,727 8.14% QoQ % -1.17% -5.84% -5.30% 19.39% 21.49% -12.01% - Horiz. % 112.47% 113.80% 120.86% 127.62% 106.90% 87.99% 100.00%
NP to SH 70,552 71,385 75,812 80,053 67,053 55,194 62,727 8.14% QoQ % -1.17% -5.84% -5.30% 19.39% 21.49% -12.01% - Horiz. % 112.47% 113.80% 120.86% 127.62% 106.90% 87.99% 100.00%
Tax Rate 25.97 % 25.48 % 25.58 % 22.33 % 26.16 % 24.57 % 25.43 % 1.41% QoQ % 1.92% -0.39% 14.55% -14.64% 6.47% -3.38% - Horiz. % 102.12% 100.20% 100.59% 87.81% 102.87% 96.62% 100.00%
Total Cost 241,793 239,937 226,470 210,789 213,294 213,934 198,911 13.89% QoQ % 0.77% 5.95% 7.44% -1.17% -0.30% 7.55% - Horiz. % 121.56% 120.63% 113.85% 105.97% 107.23% 107.55% 100.00%
Net Worth 1,401,122 974,985 1,026,720 954,720 882,720 906,649 905,920 33.70% QoQ % 43.71% -5.04% 7.54% 8.16% -2.64% 0.08% - Horiz. % 154.66% 107.62% 113.33% 105.39% 97.44% 100.08% 100.00%
Dividend 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - 42,477 - 46,800 - 46,632 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 91.09% 0.00% 100.36% 0.00% 100.00% -
Div Payout % - % 59.50 % - % 58.46 % - % 84.49 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 70.42% 0.00% 69.19% 0.00% 100.00% -
Equity 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 1,401,122 974,985 1,026,720 954,720 882,720 906,649 905,920 33.70% QoQ % 43.71% -5.04% 7.54% 8.16% -2.64% 0.08% - Horiz. % 154.66% 107.62% 113.33% 105.39% 97.44% 100.08% 100.00%
NOSH 231,974 201,027 144,000 144,000 144,000 152,891 152,769 32.08% QoQ % 15.39% 39.60% 0.00% 0.00% -5.82% 0.08% - Horiz. % 151.85% 131.59% 94.26% 94.26% 94.26% 100.08% 100.00%
Ratio Analysis 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 22.59 % 22.93 % 25.08 % 27.52 % 23.92 % 20.51 % 23.97 % -3.87% QoQ % -1.48% -8.57% -8.87% 15.05% 16.63% -14.43% - Horiz. % 94.24% 95.66% 104.63% 114.81% 99.79% 85.57% 100.00%
ROE 5.04 % 7.32 % 7.38 % 8.38 % 7.60 % 6.09 % 6.92 % -19.03% QoQ % -31.15% -0.81% -11.93% 10.26% 24.79% -11.99% - Horiz. % 72.83% 105.78% 106.65% 121.10% 109.83% 88.01% 100.00%
Per Share 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 134.65 154.87 209.92 201.97 194.69 176.02 171.26 -14.80% QoQ % -13.06% -26.22% 3.94% 3.74% 10.61% 2.78% - Horiz. % 78.62% 90.43% 122.57% 117.93% 113.68% 102.78% 100.00%
EPS 28.86 35.51 50.15 53.38 44.01 36.10 41.06 -20.93% QoQ % -18.73% -29.19% -6.05% 21.29% 21.91% -12.08% - Horiz. % 70.29% 86.48% 122.14% 130.00% 107.18% 87.92% 100.00%
DPS 0.00 21.13 0.00 32.50 0.00 30.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 69.28% 0.00% 106.56% 0.00% 100.00% -
NAPS 6.0400 4.8500 7.1300 6.6300 6.1300 5.9300 5.9300 1.23% QoQ % 24.54% -31.98% 7.54% 8.16% 3.37% 0.00% - Horiz. % 101.85% 81.79% 120.24% 111.80% 103.37% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 61.17 60.97 59.20 56.96 54.90 52.71 51.24 12.52% QoQ % 0.33% 2.99% 3.93% 3.75% 4.15% 2.87% - Horiz. % 119.38% 118.99% 115.53% 111.16% 107.14% 102.87% 100.00%
EPS 13.82 13.98 14.85 15.68 13.13 10.81 12.28 8.19% QoQ % -1.14% -5.86% -5.29% 19.42% 21.46% -11.97% - Horiz. % 112.54% 113.84% 120.93% 127.69% 106.92% 88.03% 100.00%
DPS 0.00 8.32 0.00 9.17 0.00 9.13 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 91.13% 0.00% 100.44% 0.00% 100.00% -
NAPS 2.7440 1.9094 2.0108 1.8697 1.7287 1.7756 1.7742 33.70% QoQ % 43.71% -5.04% 7.55% 8.16% -2.64% 0.08% - Horiz. % 154.66% 107.62% 113.34% 105.38% 97.44% 100.08% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 13.6000 12.4800 19.2000 15.7000 13.3200 14.9800 13.5800 -
P/RPS 10.10 8.06 9.15 7.77 6.84 8.51 7.93 17.48% QoQ % 25.31% -11.91% 17.76% 13.60% -19.62% 7.31% - Horiz. % 127.36% 101.64% 115.38% 97.98% 86.25% 107.31% 100.00%
P/EPS 44.72 35.15 36.47 28.24 28.61 41.50 33.07 22.26% QoQ % 27.23% -3.62% 29.14% -1.29% -31.06% 25.49% - Horiz. % 135.23% 106.29% 110.28% 85.39% 86.51% 125.49% 100.00%
EY 2.24 2.85 2.74 3.54 3.50 2.41 3.02 -18.05% QoQ % -21.40% 4.01% -22.60% 1.14% 45.23% -20.20% - Horiz. % 74.17% 94.37% 90.73% 117.22% 115.89% 79.80% 100.00%
DY 0.00 1.69 0.00 2.07 0.00 2.04 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 82.84% 0.00% 101.47% 0.00% 100.00% -
P/NAPS 2.25 2.57 2.69 2.37 2.17 2.53 2.29 -1.17% QoQ % -12.45% -4.46% 13.50% 9.22% -14.23% 10.48% - Horiz. % 98.25% 112.23% 117.47% 103.49% 94.76% 110.48% 100.00%
Price Multiplier on Announcement Date 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 21/12/17 05/10/17 04/07/17 25/04/17 22/12/16 04/10/16 30/06/16 -
Price 13.8000 12.8000 19.0800 16.3000 14.2400 14.6000 12.9400 -
P/RPS 10.25 8.27 9.09 8.07 7.31 8.29 7.56 22.48% QoQ % 23.94% -9.02% 12.64% 10.40% -11.82% 9.66% - Horiz. % 135.58% 109.39% 120.24% 106.75% 96.69% 109.66% 100.00%
P/EPS 45.37 36.05 36.24 29.32 30.58 40.44 31.51 27.48% QoQ % 25.85% -0.52% 23.60% -4.12% -24.38% 28.34% - Horiz. % 143.99% 114.41% 115.01% 93.05% 97.05% 128.34% 100.00%
EY 2.20 2.77 2.76 3.41 3.27 2.47 3.17 -21.60% QoQ % -20.58% 0.36% -19.06% 4.28% 32.39% -22.08% - Horiz. % 69.40% 87.38% 87.07% 107.57% 103.15% 77.92% 100.00%
DY 0.00 1.65 0.00 1.99 0.00 2.09 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 78.95% 0.00% 95.22% 0.00% 100.00% -
P/NAPS 2.28 2.64 2.68 2.46 2.32 2.46 2.18 3.03% QoQ % -13.64% -1.49% 8.94% 6.03% -5.69% 12.84% - Horiz. % 104.59% 121.10% 122.94% 112.84% 106.42% 112.84% 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
ACSM - Quarterly Result for Fourth Quarter ended 28.02.2017.pdf 
