[AEONCR] QoQ Quarter Result on 2015-11-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 261,638 258,292 258,292 245,780 228,723 232,439 18,795 715.51% QoQ % 1.30% 0.00% 5.09% 7.46% -1.60% 1,136.71% - Horiz. % 1,392.06% 1,374.26% 1,374.26% 1,307.69% 1,216.94% 1,236.71% 100.00%
PBT 84,116 90,551 90,551 70,502 64,272 76,266 11,227 397.76% QoQ % -7.11% 0.00% 28.44% 9.69% -15.73% 579.31% - Horiz. % 749.23% 806.55% 806.55% 627.97% 572.48% 679.31% 100.00%
Tax -21,389 -22,418 -22,418 -17,140 -15,786 -18,025 -2,870 395.66% QoQ % 4.59% 0.00% -30.79% -8.58% 12.42% -528.05% - Horiz. % 745.26% 781.11% 781.11% 597.21% 550.03% 628.05% 100.00%
NP 62,727 68,133 68,133 53,362 48,486 58,241 8,357 398.48% QoQ % -7.93% 0.00% 27.68% 10.06% -16.75% 596.91% - Horiz. % 750.59% 815.28% 815.28% 638.53% 580.18% 696.91% 100.00%
NP to SH 62,727 68,133 68,133 53,362 48,486 58,241 8,357 398.48% QoQ % -7.93% 0.00% 27.68% 10.06% -16.75% 596.91% - Horiz. % 750.59% 815.28% 815.28% 638.53% 580.18% 696.91% 100.00%
Tax Rate 25.43 % 24.76 % 24.76 % 24.31 % 24.56 % 23.63 % 25.56 % -0.41% QoQ % 2.71% 0.00% 1.85% -1.02% 3.94% -7.55% - Horiz. % 99.49% 96.87% 96.87% 95.11% 96.09% 92.45% 100.00%
Total Cost 198,911 190,159 190,159 192,418 180,237 174,198 10,438 947.42% QoQ % 4.60% 0.00% -1.17% 6.76% 3.47% 1,568.88% - Horiz. % 1,905.64% 1,821.80% 1,821.80% 1,843.44% 1,726.74% 1,668.88% 100.00%
Net Worth 905,920 823,701 823,701 789,460 775,467 782,479 680,086 25.67% QoQ % 9.98% 0.00% 4.34% 1.80% -0.90% 15.06% - Horiz. % 133.21% 121.12% 121.12% 116.08% 114.02% 115.06% 100.00%
Dividend 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - 44,736 44,736 - 46,019 - 42,649 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 104.89% 104.89% 0.00% 107.90% 0.00% 100.00%
Div Payout % - % 65.66 % 65.66 % - % 94.91 % - % 510.34 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 12.87% 12.87% 0.00% 18.60% 0.00% 100.00%
Equity 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 905,920 823,701 823,701 789,460 775,467 782,479 680,086 25.67% QoQ % 9.98% 0.00% 4.34% 1.80% -0.90% 15.06% - Horiz. % 133.21% 121.12% 121.12% 116.08% 114.02% 115.06% 100.00%
NOSH 152,769 151,137 151,137 154,493 154,168 153,427 144,086 4.77% QoQ % 1.08% 0.00% -2.17% 0.21% 0.48% 6.48% - Horiz. % 106.03% 104.89% 104.89% 107.22% 107.00% 106.48% 100.00%
Ratio Analysis 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 23.97 % 26.38 % 26.38 % 21.71 % 21.20 % 25.06 % 44.46 % -38.88% QoQ % -9.14% 0.00% 21.51% 2.41% -15.40% -43.63% - Horiz. % 53.91% 59.33% 59.33% 48.83% 47.68% 56.37% 100.00%
ROE 6.92 % 8.27 % 8.27 % 6.76 % 6.25 % 7.44 % 1.23 % 296.16% QoQ % -16.32% 0.00% 22.34% 8.16% -15.99% 504.88% - Horiz. % 562.60% 672.36% 672.36% 549.59% 508.13% 604.88% 100.00%
Per Share 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 171.26 170.90 170.90 159.09 148.36 151.50 13.04 678.55% QoQ % 0.21% 0.00% 7.42% 7.23% -2.07% 1,061.81% - Horiz. % 1,313.34% 1,310.58% 1,310.58% 1,220.02% 1,137.73% 1,161.81% 100.00%
EPS 41.06 45.08 45.08 34.54 31.45 37.96 5.80 375.77% QoQ % -8.92% 0.00% 30.52% 9.83% -17.15% 554.48% - Horiz. % 707.93% 777.24% 777.24% 595.52% 542.24% 654.48% 100.00%
DPS 0.00 29.60 29.60 0.00 29.85 0.00 29.60 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 100.00% 0.00% 100.84% 0.00% 100.00%
NAPS 5.9300 5.4500 5.4500 5.1100 5.0300 5.1000 4.7200 19.95% QoQ % 8.81% 0.00% 6.65% 1.59% -1.37% 8.05% - Horiz. % 125.64% 115.47% 115.47% 108.26% 106.57% 108.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 51.24 50.58 50.58 48.13 44.79 45.52 3.68 715.67% QoQ % 1.30% 0.00% 5.09% 7.46% -1.60% 1,136.96% - Horiz. % 1,392.39% 1,374.46% 1,374.46% 1,307.88% 1,217.12% 1,236.96% 100.00%
EPS 12.28 13.34 13.34 10.45 9.50 11.41 1.64 397.52% QoQ % -7.95% 0.00% 27.66% 10.00% -16.74% 595.73% - Horiz. % 748.78% 813.41% 813.41% 637.20% 579.27% 695.73% 100.00%
DPS 0.00 8.76 8.76 0.00 9.01 0.00 8.35 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 104.91% 104.91% 0.00% 107.90% 0.00% 100.00%
NAPS 1.7742 1.6132 1.6132 1.5461 1.5187 1.5324 1.3319 25.67% QoQ % 9.98% 0.00% 4.34% 1.80% -0.89% 15.05% - Horiz. % 133.21% 121.12% 121.12% 116.08% 114.03% 115.05% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 13.5800 11.9200 11.7200 12.9800 12.1800 14.7000 13.3000 -
P/RPS 7.93 6.97 6.86 8.16 8.21 9.70 0.00 - QoQ % 13.77% 1.60% -15.93% -0.61% -15.36% 0.00% - Horiz. % 81.75% 71.86% 70.72% 84.12% 84.64% 100.00% -
P/EPS 33.07 26.44 26.00 37.58 38.73 38.72 0.00 - QoQ % 25.08% 1.69% -30.81% -2.97% 0.03% 0.00% - Horiz. % 85.41% 68.29% 67.15% 97.06% 100.03% 100.00% -
EY 3.02 3.78 3.85 2.66 2.58 2.58 0.00 - QoQ % -20.11% -1.82% 44.74% 3.10% 0.00% 0.00% - Horiz. % 117.05% 146.51% 149.22% 103.10% 100.00% 100.00% -
DY 0.00 2.48 2.53 0.00 2.45 0.00 0.00 - QoQ % 0.00% -1.98% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 101.22% 103.27% 0.00% 100.00% - -
P/NAPS 2.29 2.19 2.15 2.54 2.42 2.88 2.82 -15.29% QoQ % 4.57% 1.86% -15.35% 4.96% -15.97% 2.13% - Horiz. % 81.21% 77.66% 76.24% 90.07% 85.82% 102.13% 100.00%
Price Multiplier on Announcement Date 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/06/16 21/04/16 - 22/12/15 06/10/15 25/06/15 20/04/15 -
Price 12.9400 12.7800 0.0000 11.7800 13.5800 14.1800 14.4800 -
P/RPS 7.56 7.48 0.00 7.40 9.15 9.36 0.00 - QoQ % 1.07% 0.00% 0.00% -19.13% -2.24% 0.00% - Horiz. % 80.77% 79.91% 0.00% 79.06% 97.76% 100.00% -
P/EPS 31.51 28.35 0.00 34.11 43.18 37.36 0.00 - QoQ % 11.15% 0.00% 0.00% -21.01% 15.58% 0.00% - Horiz. % 84.34% 75.88% 0.00% 91.30% 115.58% 100.00% -
EY 3.17 3.53 0.00 2.93 2.32 2.68 0.00 - QoQ % -10.20% 0.00% 0.00% 26.29% -13.43% 0.00% - Horiz. % 118.28% 131.72% 0.00% 109.33% 86.57% 100.00% -
DY 0.00 2.32 0.00 0.00 2.20 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.45% 0.00% 0.00% 100.00% - -
P/NAPS 2.18 2.34 0.00 2.31 2.70 2.78 3.07 -23.88% QoQ % -6.84% 0.00% 0.00% -14.44% -2.88% -9.45% - Horiz. % 71.01% 76.22% 0.00% 75.24% 87.95% 90.55% 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-Financial Results for the 3rd Quarter Ended 30.11.2015.pdf 
