[AEONCR] QoQ Quarter Result on 2021-11-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 399,171 390,571 362,968 376,471 374,475 410,966 406,348 -1.18% QoQ % 2.20% 7.60% -3.59% 0.53% -8.88% 1.14% - Horiz. % 98.23% 96.12% 89.32% 92.65% 92.16% 101.14% 100.00%
PBT 100,047 215,535 44,789 164,028 102,145 215,858 153,630 -24.81% QoQ % -53.58% 381.22% -72.69% 60.58% -52.68% 40.51% - Horiz. % 65.12% 140.29% 29.15% 106.77% 66.49% 140.51% 100.00%
Tax -24,398 -52,466 -21,409 -60,564 -26,662 -52,766 -39,911 -27.91% QoQ % 53.50% -145.07% 64.65% -127.15% 49.47% -32.21% - Horiz. % 61.13% 131.46% 53.64% 151.75% 66.80% 132.21% 100.00%
NP 75,649 163,069 23,380 103,464 75,483 163,092 113,719 -23.74% QoQ % -53.61% 597.47% -77.40% 37.07% -53.72% 43.42% - Horiz. % 66.52% 143.40% 20.56% 90.98% 66.38% 143.42% 100.00%
NP to SH 75,649 163,069 23,380 103,464 75,483 163,092 113,719 -23.74% QoQ % -53.61% 597.47% -77.40% 37.07% -53.72% 43.42% - Horiz. % 66.52% 143.40% 20.56% 90.98% 66.38% 143.42% 100.00%
Tax Rate 24.39 % 24.34 % 47.80 % 36.92 % 26.10 % 24.44 % 25.98 % -4.11% QoQ % 0.21% -49.08% 29.47% 41.46% 6.79% -5.93% - Horiz. % 93.88% 93.69% 183.99% 142.11% 100.46% 94.07% 100.00%
Total Cost 323,522 227,502 339,588 273,007 298,992 247,874 292,629 6.90% QoQ % 42.21% -33.01% 24.39% -8.69% 20.62% -15.29% - Horiz. % 110.56% 77.74% 116.05% 93.29% 102.17% 84.71% 100.00%
Net Worth 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 20.17% QoQ % 0.46% 10.97% 2.75% 2.83% 1.37% 10.41% - Horiz. % 131.83% 131.22% 118.25% 115.08% 111.92% 110.41% 100.00%
Dividend 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 72,762 - 51,061 - 72,762 - 51,061 26.55% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 142.50% 0.00% 100.00% 0.00% 142.50% 0.00% 100.00%
Div Payout % 96.18 % - % 218.40 % - % 96.40 % - % 44.90 % 65.94% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 214.21% 0.00% 486.41% 0.00% 214.70% 0.00% 100.00%
Equity 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 20.17% QoQ % 0.46% 10.97% 2.75% 2.83% 1.37% 10.41% - Horiz. % 131.83% 131.22% 118.25% 115.08% 111.92% 110.41% 100.00%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 18.95 % 41.75 % 6.44 % 27.48 % 20.16 % 39.69 % 27.99 % -22.84% QoQ % -54.61% 548.29% -76.56% 36.31% -49.21% 41.80% - Horiz. % 67.70% 149.16% 23.01% 98.18% 72.03% 141.80% 100.00%
ROE 3.39 % 7.34 % 1.17 % 5.31 % 3.98 % 8.73 % 6.72 % -36.55% QoQ % -53.81% 527.35% -77.97% 33.42% -54.41% 29.91% - Horiz. % 50.45% 109.23% 17.41% 79.02% 59.23% 129.91% 100.00%
Per Share 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 156.35 152.98 142.17 147.46 146.68 160.97 159.16 -1.18% QoQ % 2.20% 7.60% -3.59% 0.53% -8.88% 1.14% - Horiz. % 98.23% 96.12% 89.33% 92.65% 92.16% 101.14% 100.00%
EPS 27.66 63.87 7.17 40.53 27.59 63.88 42.56 -24.91% QoQ % -56.69% 790.79% -82.31% 46.90% -56.81% 50.09% - Horiz. % 64.99% 150.07% 16.85% 95.23% 64.83% 150.09% 100.00%
DPS 28.50 0.00 20.00 0.00 28.50 0.00 20.00 26.55% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 142.50% 0.00% 100.00% 0.00% 142.50% 0.00% 100.00%
NAPS 8.7400 8.7000 7.8400 7.6300 7.4200 7.3200 6.6300 20.17% QoQ % 0.46% 10.97% 2.75% 2.83% 1.37% 10.41% - Horiz. % 131.83% 131.22% 118.25% 115.08% 111.92% 110.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 78.17 76.49 71.08 73.73 73.34 80.48 79.58 -1.18% QoQ % 2.20% 7.61% -3.59% 0.53% -8.87% 1.13% - Horiz. % 98.23% 96.12% 89.32% 92.65% 92.16% 101.13% 100.00%
EPS 14.82 31.94 4.58 20.26 14.78 31.94 22.27 -23.72% QoQ % -53.60% 597.38% -77.39% 37.08% -53.73% 43.42% - Horiz. % 66.55% 143.42% 20.57% 90.97% 66.37% 143.42% 100.00%
DPS 14.25 0.00 10.00 0.00 14.25 0.00 10.00 26.55% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 142.50% 0.00% 100.00% 0.00% 142.50% 0.00% 100.00%
NAPS 4.3700 4.3500 3.9200 3.8150 3.7100 3.6600 3.3150 20.17% QoQ % 0.46% 10.97% 2.75% 2.83% 1.37% 10.41% - Horiz. % 131.83% 131.22% 118.25% 115.08% 111.92% 110.41% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 14.1000 14.5600 14.6800 12.9000 12.0600 11.9000 11.7200 -
P/RPS 9.02 9.52 10.33 8.75 8.22 7.39 7.36 14.48% QoQ % -5.25% -7.84% 18.06% 6.45% 11.23% 0.41% - Horiz. % 122.55% 129.35% 140.35% 118.89% 111.68% 100.41% 100.00%
P/EPS 47.59 22.80 160.30 31.83 40.79 18.63 26.31 48.30% QoQ % 108.73% -85.78% 403.61% -21.97% 118.95% -29.19% - Horiz. % 180.88% 86.66% 609.27% 120.98% 155.04% 70.81% 100.00%
EY 2.10 4.39 0.62 3.14 2.45 5.37 3.80 -32.58% QoQ % -52.16% 608.06% -80.25% 28.16% -54.38% 41.32% - Horiz. % 55.26% 115.53% 16.32% 82.63% 64.47% 141.32% 100.00%
DY 2.02 0.00 1.36 0.00 2.36 0.00 1.71 11.71% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 118.13% 0.00% 79.53% 0.00% 138.01% 0.00% 100.00%
P/NAPS 1.61 1.67 1.87 1.69 1.63 1.63 1.77 -6.10% QoQ % -3.59% -10.70% 10.65% 3.68% 0.00% -7.91% - Horiz. % 90.96% 94.35% 105.65% 95.48% 92.09% 92.09% 100.00%
Price Multiplier on Announcement Date 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 29/09/22 04/07/22 05/04/22 23/12/21 28/09/21 06/07/21 08/04/21 -
Price 13.4800 13.6200 15.3000 13.3000 11.8800 11.7800 12.4000 -
P/RPS 8.62 8.90 10.76 9.02 8.10 7.32 7.79 6.96% QoQ % -3.15% -17.29% 19.29% 11.36% 10.66% -6.03% - Horiz. % 110.65% 114.25% 138.13% 115.79% 103.98% 93.97% 100.00%
P/EPS 45.49 21.32 167.07 32.82 40.18 18.44 27.84 38.60% QoQ % 113.37% -87.24% 409.05% -18.32% 117.90% -33.76% - Horiz. % 163.40% 76.58% 600.11% 117.89% 144.32% 66.24% 100.00%
EY 2.20 4.69 0.60 3.05 2.49 5.42 3.59 -27.79% QoQ % -53.09% 681.67% -80.33% 22.49% -54.06% 50.97% - Horiz. % 61.28% 130.64% 16.71% 84.96% 69.36% 150.97% 100.00%
DY 2.11 0.00 1.31 0.00 2.40 0.00 1.61 19.70% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 131.06% 0.00% 81.37% 0.00% 149.07% 0.00% 100.00%
P/NAPS 1.54 1.57 1.95 1.74 1.60 1.61 1.87 -12.11% QoQ % -1.91% -19.49% 12.07% 8.75% -0.62% -13.90% - Horiz. % 82.35% 83.96% 104.28% 93.05% 85.56% 86.10% 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 Third Quarter ended 30.11.2021.pdf 
