[AEONCR] QoQ Quarter Result on 2019-02-28 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 402,462 404,446 378,588 359,536 348,497 332,092 325,718 15.13% QoQ % -0.49% 6.83% 5.30% 3.17% 4.94% 1.96% - Horiz. % 123.56% 124.17% 116.23% 110.38% 106.99% 101.96% 100.00%
PBT 92,865 66,876 112,668 115,123 118,072 107,233 131,763 -20.79% QoQ % 38.86% -40.64% -2.13% -2.50% 10.11% -18.62% - Horiz. % 70.48% 50.75% 85.51% 87.37% 89.61% 81.38% 100.00%
Tax -22,935 -17,749 -28,068 -27,510 -30,936 -26,593 -32,528 -20.76% QoQ % -29.22% 36.76% -2.03% 11.07% -16.33% 18.25% - Horiz. % 70.51% 54.57% 86.29% 84.57% 95.11% 81.75% 100.00%
NP 69,930 49,127 84,600 87,613 87,136 80,640 99,235 -20.79% QoQ % 42.35% -41.93% -3.44% 0.55% 8.06% -18.74% - Horiz. % 70.47% 49.51% 85.25% 88.29% 87.81% 81.26% 100.00%
NP to SH 69,930 49,127 84,600 87,613 87,136 80,640 99,235 -20.79% QoQ % 42.35% -41.93% -3.44% 0.55% 8.06% -18.74% - Horiz. % 70.47% 49.51% 85.25% 88.29% 87.81% 81.26% 100.00%
Tax Rate 24.70 % 26.54 % 24.91 % 23.90 % 26.20 % 24.80 % 24.69 % 0.03% QoQ % -6.93% 6.54% 4.23% -8.78% 5.65% 0.45% - Horiz. % 100.04% 107.49% 100.89% 96.80% 106.12% 100.45% 100.00%
Total Cost 332,532 355,319 293,988 271,923 261,361 251,452 226,483 29.15% QoQ % -6.41% 20.86% 8.11% 4.04% 3.94% 11.02% - Horiz. % 146.82% 156.89% 129.81% 120.06% 115.40% 111.02% 100.00%
Net Worth 1,542,060 1,549,719 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 8.93% QoQ % -0.49% -2.72% 4.35% 7.70% 1.77% 2.71% - Horiz. % 113.71% 114.27% 117.47% 112.58% 104.52% 102.71% 100.00%
Dividend 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div - 56,806 - 57,061 - 55,542 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.27% 0.00% 102.73% 0.00% 100.00% -
Div Payout % - % 115.63 % - % 65.13 % - % 68.88 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 167.87% 0.00% 94.56% 0.00% 100.00% -
Equity 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 1,542,060 1,549,719 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 8.93% QoQ % -0.49% -2.72% 4.35% 7.70% 1.77% 2.71% - Horiz. % 113.71% 114.27% 117.47% 112.58% 104.52% 102.71% 100.00%
NOSH 255,308 255,308 255,308 255,308 250,449 249,629 248,841 1.72% QoQ % 0.00% 0.00% 0.00% 1.94% 0.33% 0.32% - Horiz. % 102.60% 102.60% 102.60% 102.60% 100.65% 100.32% 100.00%
Ratio Analysis 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 17.38 % 12.15 % 22.35 % 24.37 % 25.00 % 24.28 % 30.47 % -31.20% QoQ % 43.05% -45.64% -8.29% -2.52% 2.97% -20.32% - Horiz. % 57.04% 39.88% 73.35% 79.98% 82.05% 79.68% 100.00%
ROE 4.53 % 3.17 % 5.31 % 5.74 % 6.15 % 5.79 % 7.32 % -27.36% QoQ % 42.90% -40.30% -7.49% -6.67% 6.22% -20.90% - Horiz. % 61.89% 43.31% 72.54% 78.42% 84.02% 79.10% 100.00%
Per Share 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 157.64 158.41 148.29 140.82 139.15 133.03 130.89 13.19% QoQ % -0.49% 6.82% 5.30% 1.20% 4.60% 1.63% - Horiz. % 120.44% 121.03% 113.29% 107.59% 106.31% 101.63% 100.00%
EPS 27.39 16.03 32.69 33.04 33.35 31.03 38.43 -20.19% QoQ % 70.87% -50.96% -1.06% -0.93% 7.48% -19.26% - Horiz. % 71.27% 41.71% 85.06% 85.97% 86.78% 80.74% 100.00%
DPS 0.00 22.25 0.00 22.35 0.00 22.25 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 100.45% 0.00% 100.00% -
NAPS 6.0400 6.0700 6.2400 5.9800 5.6600 5.5800 5.4500 7.09% QoQ % -0.49% -2.72% 4.35% 5.65% 1.43% 2.39% - Horiz. % 110.83% 111.38% 114.50% 109.72% 103.85% 102.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 78.82 79.21 74.14 70.41 68.25 65.04 63.79 15.13% QoQ % -0.49% 6.84% 5.30% 3.16% 4.94% 1.96% - Horiz. % 123.56% 124.17% 116.23% 110.38% 106.99% 101.96% 100.00%
EPS 13.70 9.62 16.57 17.16 17.06 15.79 19.43 -20.76% QoQ % 42.41% -41.94% -3.44% 0.59% 8.04% -18.73% - Horiz. % 70.51% 49.51% 85.28% 88.32% 87.80% 81.27% 100.00%
DPS 0.00 11.13 0.00 11.18 0.00 10.88 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 102.30% 0.00% 102.76% 0.00% 100.00% -
NAPS 3.0200 3.0350 3.1200 2.9900 2.7761 2.7279 2.6560 8.93% QoQ % -0.49% -2.72% 4.35% 7.71% 1.77% 2.71% - Horiz. % 113.70% 114.27% 117.47% 112.58% 104.52% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 14.7200 15.0000 16.1000 16.5400 15.2000 15.1000 14.8000 -
P/RPS 9.34 9.47 10.86 11.75 10.92 11.35 11.31 -11.97% QoQ % -1.37% -12.80% -7.57% 7.60% -3.79% 0.35% - Horiz. % 82.58% 83.73% 96.02% 103.89% 96.55% 100.35% 100.00%
P/EPS 53.74 77.95 48.59 48.20 43.69 46.74 37.11 27.97% QoQ % -31.06% 60.42% 0.81% 10.32% -6.53% 25.95% - Horiz. % 144.81% 210.05% 130.94% 129.88% 117.73% 125.95% 100.00%
EY 1.86 1.28 2.06 2.07 2.29 2.14 2.69 -21.79% QoQ % 45.31% -37.86% -0.48% -9.61% 7.01% -20.45% - Horiz. % 69.14% 47.58% 76.58% 76.95% 85.13% 79.55% 100.00%
DY 0.00 1.48 0.00 1.35 0.00 1.47 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.68% 0.00% 91.84% 0.00% 100.00% -
P/NAPS 2.44 2.47 2.58 2.77 2.69 2.71 2.72 -6.98% QoQ % -1.21% -4.26% -6.86% 2.97% -0.74% -0.37% - Horiz. % 89.71% 90.81% 94.85% 101.84% 98.90% 99.63% 100.00%
Price Multiplier on Announcement Date 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 19/12/19 26/09/19 27/06/19 25/04/19 20/12/18 04/10/18 28/06/18 -
Price 14.7200 14.9600 16.9200 16.7800 14.8400 15.8600 13.9000 -
P/RPS 9.34 9.44 11.41 11.92 10.66 11.92 10.62 -8.20% QoQ % -1.06% -17.27% -4.28% 11.82% -10.57% 12.24% - Horiz. % 87.95% 88.89% 107.44% 112.24% 100.38% 112.24% 100.00%
P/EPS 53.74 77.75 51.06 48.90 42.65 49.10 34.86 33.41% QoQ % -30.88% 52.27% 4.42% 14.65% -13.14% 40.85% - Horiz. % 154.16% 223.04% 146.47% 140.28% 122.35% 140.85% 100.00%
EY 1.86 1.29 1.96 2.05 2.34 2.04 2.87 -25.09% QoQ % 44.19% -34.18% -4.39% -12.39% 14.71% -28.92% - Horiz. % 64.81% 44.95% 68.29% 71.43% 81.53% 71.08% 100.00%
DY 0.00 1.49 0.00 1.33 0.00 1.40 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 106.43% 0.00% 95.00% 0.00% 100.00% -
P/NAPS 2.44 2.46 2.71 2.81 2.62 2.84 2.55 -2.89% QoQ % -0.81% -9.23% -3.56% 7.25% -7.75% 11.37% - Horiz. % 95.69% 96.47% 106.27% 110.20% 102.75% 111.37% 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 Results for the Fourth Quarter ended 28.02.2019.pdf 
