[AEONCR] QoQ Quarter Result on 2022-11-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 471,730 452,674 432,664 417,839 399,171 390,571 362,968 19.04% QoQ % 4.21% 4.62% 3.55% 4.68% 2.20% 7.60% - Horiz. % 129.96% 124.71% 119.20% 115.12% 109.97% 107.60% 100.00%
PBT 159,231 131,914 129,811 101,583 100,047 215,535 44,789 132.40% QoQ % 20.71% 1.62% 27.79% 1.54% -53.58% 381.22% - Horiz. % 355.51% 294.52% 289.83% 226.80% 223.37% 481.22% 100.00%
Tax -39,042 -32,551 -34,471 -17,956 -24,398 -52,466 -21,409 49.10% QoQ % -19.94% 5.57% -91.97% 26.40% 53.50% -145.07% - Horiz. % 182.36% 152.04% 161.01% 83.87% 113.96% 245.07% 100.00%
NP 120,189 99,363 95,340 83,627 75,649 163,069 23,380 196.97% QoQ % 20.96% 4.22% 14.01% 10.55% -53.61% 597.47% - Horiz. % 514.07% 424.99% 407.78% 357.69% 323.56% 697.47% 100.00%
NP to SH 120,189 99,363 95,340 83,627 75,649 163,069 23,380 196.97% QoQ % 20.96% 4.22% 14.01% 10.55% -53.61% 597.47% - Horiz. % 514.07% 424.99% 407.78% 357.69% 323.56% 697.47% 100.00%
Tax Rate 24.52 % 24.68 % 26.55 % 17.68 % 24.39 % 24.34 % 47.80 % -35.84% QoQ % -0.65% -7.04% 50.17% -27.51% 0.21% -49.08% - Horiz. % 51.30% 51.63% 55.54% 36.99% 51.03% 50.92% 100.00%
Total Cost 351,541 353,311 337,324 334,212 323,522 227,502 339,588 2.33% QoQ % -0.50% 4.74% 0.93% 3.30% 42.21% -33.01% - Horiz. % 103.52% 104.04% 99.33% 98.42% 95.27% 66.99% 100.00%
Net Worth 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 15.99% QoQ % 2.94% 4.62% 2.82% 1.26% 0.46% 10.97% - Horiz. % 125.00% 121.43% 116.07% 112.88% 111.48% 110.97% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 72,762 - 53,614 - 72,762 - 51,061 26.55% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 142.50% 0.00% 105.00% 0.00% 142.50% 0.00% 100.00%
Div Payout % 60.54 % - % 56.24 % - % 96.18 % - % 218.40 % -57.39% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 27.72% 0.00% 25.75% 0.00% 44.04% 0.00% 100.00%
Equity 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 15.99% QoQ % 2.94% 4.62% 2.82% 1.26% 0.46% 10.97% - Horiz. % 125.00% 121.43% 116.07% 112.88% 111.48% 110.97% 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 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 25.48 % 21.95 % 22.04 % 20.01 % 18.95 % 41.75 % 6.44 % 149.53% QoQ % 16.08% -0.41% 10.14% 5.59% -54.61% 548.29% - Horiz. % 395.65% 340.84% 342.24% 310.71% 294.25% 648.29% 100.00%
ROE 4.80 % 4.09 % 4.10 % 3.70 % 3.39 % 7.34 % 1.17 % 155.62% QoQ % 17.36% -0.24% 10.81% 9.14% -53.81% 527.35% - Horiz. % 410.26% 349.57% 350.43% 316.24% 289.74% 627.35% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 184.77 177.31 169.47 163.66 156.35 152.98 142.17 19.04% QoQ % 4.21% 4.63% 3.55% 4.68% 2.20% 7.60% - Horiz. % 129.96% 124.72% 119.20% 115.12% 109.97% 107.60% 100.00%
EPS 45.10 38.92 35.34 32.76 27.66 63.87 7.17 239.61% QoQ % 15.88% 10.13% 7.88% 18.44% -56.69% 790.79% - Horiz. % 629.01% 542.82% 492.89% 456.90% 385.77% 890.79% 100.00%
DPS 28.50 0.00 21.00 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% 105.00% 0.00% 142.50% 0.00% 100.00%
NAPS 9.8000 9.5200 9.1000 8.8500 8.7400 8.7000 7.8400 15.99% QoQ % 2.94% 4.62% 2.82% 1.26% 0.46% 10.97% - Horiz. % 125.00% 121.43% 116.07% 112.88% 111.48% 110.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 92.38 88.65 84.73 81.83 78.17 76.49 71.08 19.04% QoQ % 4.21% 4.63% 3.54% 4.68% 2.20% 7.61% - Horiz. % 129.97% 124.72% 119.20% 115.12% 109.97% 107.61% 100.00%
EPS 23.54 19.46 18.67 16.38 14.82 31.94 4.58 196.94% QoQ % 20.97% 4.23% 13.98% 10.53% -53.60% 597.38% - Horiz. % 513.97% 424.89% 407.64% 357.64% 323.58% 697.38% 100.00%
DPS 14.25 0.00 10.50 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% 105.00% 0.00% 142.50% 0.00% 100.00%
NAPS 4.9000 4.7600 4.5500 4.4250 4.3700 4.3500 3.9200 15.99% QoQ % 2.94% 4.62% 2.82% 1.26% 0.46% 10.97% - Horiz. % 125.00% 121.43% 116.07% 112.88% 111.48% 110.97% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 11.0000 11.4000 12.0000 12.8600 14.1000 14.5600 14.6800 -
P/RPS 5.95 6.43 7.08 7.86 9.02 9.52 10.33 -30.70% QoQ % -7.47% -9.18% -9.92% -12.86% -5.25% -7.84% - Horiz. % 57.60% 62.25% 68.54% 76.09% 87.32% 92.16% 100.00%
P/EPS 23.37 29.29 32.13 39.26 47.59 22.80 160.30 -72.20% QoQ % -20.21% -8.84% -18.16% -17.50% 108.73% -85.78% - Horiz. % 14.58% 18.27% 20.04% 24.49% 29.69% 14.22% 100.00%
EY 4.28 3.41 3.11 2.55 2.10 4.39 0.62 261.28% QoQ % 25.51% 9.65% 21.96% 21.43% -52.16% 608.06% - Horiz. % 690.32% 550.00% 501.61% 411.29% 338.71% 708.06% 100.00%
DY 2.59 0.00 1.75 0.00 2.02 0.00 1.36 53.46% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 190.44% 0.00% 128.68% 0.00% 148.53% 0.00% 100.00%
P/NAPS 1.12 1.20 1.32 1.45 1.61 1.67 1.87 -28.88% QoQ % -6.67% -9.09% -8.97% -9.94% -3.59% -10.70% - Horiz. % 59.89% 64.17% 70.59% 77.54% 86.10% 89.30% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 26/09/23 10/07/23 11/04/23 21/12/22 29/09/22 04/07/22 05/04/22 -
Price 11.4400 11.1800 11.9200 12.5200 13.4800 13.6200 15.3000 -
P/RPS 6.19 6.31 7.03 7.65 8.62 8.90 10.76 -30.76% QoQ % -1.90% -10.24% -8.10% -11.25% -3.15% -17.29% - Horiz. % 57.53% 58.64% 65.33% 71.10% 80.11% 82.71% 100.00%
P/EPS 24.30 28.73 31.92 38.22 45.49 21.32 167.07 -72.25% QoQ % -15.42% -9.99% -16.48% -15.98% 113.37% -87.24% - Horiz. % 14.54% 17.20% 19.11% 22.88% 27.23% 12.76% 100.00%
EY 4.12 3.48 3.13 2.62 2.20 4.69 0.60 260.00% QoQ % 18.39% 11.18% 19.47% 19.09% -53.09% 681.67% - Horiz. % 686.67% 580.00% 521.67% 436.67% 366.67% 781.67% 100.00%
DY 2.49 0.00 1.76 0.00 2.11 0.00 1.31 53.27% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 190.08% 0.00% 134.35% 0.00% 161.07% 0.00% 100.00%
P/NAPS 1.17 1.17 1.31 1.41 1.54 1.57 1.95 -28.80% QoQ % 0.00% -10.69% -7.09% -8.44% -1.91% -19.49% - Horiz. % 60.00% 60.00% 67.18% 72.31% 78.97% 80.51% 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
Interim financial report Q3 FY2023.pdf 
