[AEONCR] QoQ Quarter Result on 2016-08-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 302,282 290,842 280,347 269,128 261,638 258,292 258,292 13.35% QoQ % 3.93% 3.74% 4.17% 2.86% 1.30% 0.00% - Horiz. % 117.03% 112.60% 108.54% 104.20% 101.30% 100.00% 100.00%
PBT 101,869 103,064 90,807 73,175 84,116 90,551 90,551 9.84% QoQ % -1.16% 13.50% 24.10% -13.01% -7.11% 0.00% - Horiz. % 112.50% 113.82% 100.28% 80.81% 92.89% 100.00% 100.00%
Tax -26,057 -23,011 -23,754 -17,981 -21,389 -22,418 -22,418 12.74% QoQ % -13.24% 3.13% -32.11% 15.93% 4.59% 0.00% - Horiz. % 116.23% 102.65% 105.96% 80.21% 95.41% 100.00% 100.00%
NP 75,812 80,053 67,053 55,194 62,727 68,133 68,133 8.88% QoQ % -5.30% 19.39% 21.49% -12.01% -7.93% 0.00% - Horiz. % 111.27% 117.50% 98.41% 81.01% 92.07% 100.00% 100.00%
NP to SH 75,812 80,053 67,053 55,194 62,727 68,133 68,133 8.88% QoQ % -5.30% 19.39% 21.49% -12.01% -7.93% 0.00% - Horiz. % 111.27% 117.50% 98.41% 81.01% 92.07% 100.00% 100.00%
Tax Rate 25.58 % 22.33 % 26.16 % 24.57 % 25.43 % 24.76 % 24.76 % 2.63% QoQ % 14.55% -14.64% 6.47% -3.38% 2.71% 0.00% - Horiz. % 103.31% 90.19% 105.65% 99.23% 102.71% 100.00% 100.00%
Total Cost 226,470 210,789 213,294 213,934 198,911 190,159 190,159 14.94% QoQ % 7.44% -1.17% -0.30% 7.55% 4.60% 0.00% - Horiz. % 119.10% 110.85% 112.17% 112.50% 104.60% 100.00% 100.00%
Net Worth 1,026,720 954,720 882,720 906,649 905,920 823,701 823,701 19.19% QoQ % 7.54% 8.16% -2.64% 0.08% 9.98% 0.00% - Horiz. % 124.65% 115.91% 107.16% 110.07% 109.98% 100.00% 100.00%
Dividend 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Div - 46,800 - 46,632 - 44,736 44,736 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 104.61% 0.00% 104.24% 0.00% 100.00% 100.00%
Div Payout % - % 58.46 % - % 84.49 % - % 65.66 % 65.66 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 89.03% 0.00% 128.68% 0.00% 100.00% 100.00%
Equity 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 1,026,720 954,720 882,720 906,649 905,920 823,701 823,701 19.19% QoQ % 7.54% 8.16% -2.64% 0.08% 9.98% 0.00% - Horiz. % 124.65% 115.91% 107.16% 110.07% 109.98% 100.00% 100.00%
NOSH 144,000 144,000 144,000 152,891 152,769 151,137 151,137 -3.78% QoQ % 0.00% 0.00% -5.82% 0.08% 1.08% 0.00% - Horiz. % 95.28% 95.28% 95.28% 101.16% 101.08% 100.00% 100.00%
Ratio Analysis 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 25.08 % 27.52 % 23.92 % 20.51 % 23.97 % 26.38 % 26.38 % -3.95% QoQ % -8.87% 15.05% 16.63% -14.43% -9.14% 0.00% - Horiz. % 95.07% 104.32% 90.67% 77.75% 90.86% 100.00% 100.00%
ROE 7.38 % 8.38 % 7.60 % 6.09 % 6.92 % 8.27 % 8.27 % -8.67% QoQ % -11.93% 10.26% 24.79% -11.99% -16.32% 0.00% - Horiz. % 89.24% 101.33% 91.90% 73.64% 83.68% 100.00% 100.00%
Per Share 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 209.92 201.97 194.69 176.02 171.26 170.90 170.90 17.81% QoQ % 3.94% 3.74% 10.61% 2.78% 0.21% 0.00% - Horiz. % 122.83% 118.18% 113.92% 103.00% 100.21% 100.00% 100.00%
EPS 50.15 53.38 44.01 36.10 41.06 45.08 45.08 8.86% QoQ % -6.05% 21.29% 21.91% -12.08% -8.92% 0.00% - Horiz. % 111.25% 118.41% 97.63% 80.08% 91.08% 100.00% 100.00%
DPS 0.00 32.50 0.00 30.50 0.00 29.60 29.60 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 109.80% 0.00% 103.04% 0.00% 100.00% 100.00%
NAPS 7.1300 6.6300 6.1300 5.9300 5.9300 5.4500 5.4500 23.88% QoQ % 7.54% 8.16% 3.37% 0.00% 8.81% 0.00% - Horiz. % 130.83% 121.65% 112.48% 108.81% 108.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 59.20 56.96 54.90 52.71 51.24 50.58 50.58 13.36% QoQ % 3.93% 3.75% 4.15% 2.87% 1.30% 0.00% - Horiz. % 117.04% 112.61% 108.54% 104.21% 101.30% 100.00% 100.00%
EPS 14.85 15.68 13.13 10.81 12.28 13.34 13.34 8.92% QoQ % -5.29% 19.42% 21.46% -11.97% -7.95% 0.00% - Horiz. % 111.32% 117.54% 98.43% 81.03% 92.05% 100.00% 100.00%
DPS 0.00 9.17 0.00 9.13 0.00 8.76 8.76 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 104.68% 0.00% 104.22% 0.00% 100.00% 100.00%
NAPS 2.0108 1.8697 1.7287 1.7756 1.7742 1.6132 1.6132 19.19% QoQ % 7.55% 8.16% -2.64% 0.08% 9.98% 0.00% - Horiz. % 124.65% 115.90% 107.16% 110.07% 109.98% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 -
Price 19.2000 15.7000 13.3200 14.9800 13.5800 11.9200 11.7200 -
P/RPS 9.15 7.77 6.84 8.51 7.93 6.97 6.86 25.80% QoQ % 17.76% 13.60% -19.62% 7.31% 13.77% 1.60% - Horiz. % 133.38% 113.27% 99.71% 124.05% 115.60% 101.60% 100.00%
P/EPS 36.47 28.24 28.61 41.50 33.07 26.44 26.00 30.95% QoQ % 29.14% -1.29% -31.06% 25.49% 25.08% 1.69% - Horiz. % 140.27% 108.62% 110.04% 159.62% 127.19% 101.69% 100.00%
EY 2.74 3.54 3.50 2.41 3.02 3.78 3.85 -23.74% QoQ % -22.60% 1.14% 45.23% -20.20% -20.11% -1.82% - Horiz. % 71.17% 91.95% 90.91% 62.60% 78.44% 98.18% 100.00%
DY 0.00 2.07 0.00 2.04 0.00 2.48 2.53 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -1.98% - Horiz. % 0.00% 81.82% 0.00% 80.63% 0.00% 98.02% 100.00%
P/NAPS 2.69 2.37 2.17 2.53 2.29 2.19 2.15 19.55% QoQ % 13.50% 9.22% -14.23% 10.48% 4.57% 1.86% - Horiz. % 125.12% 110.23% 100.93% 117.67% 106.51% 101.86% 100.00%
Price Multiplier on Announcement Date 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 04/07/17 25/04/17 22/12/16 04/10/16 30/06/16 21/04/16 - -
Price 19.0800 16.3000 14.2400 14.6000 12.9400 12.7800 0.0000 -
P/RPS 9.09 8.07 7.31 8.29 7.56 7.48 0.00 - QoQ % 12.64% 10.40% -11.82% 9.66% 1.07% 0.00% - Horiz. % 121.52% 107.89% 97.73% 110.83% 101.07% 100.00% -
P/EPS 36.24 29.32 30.58 40.44 31.51 28.35 0.00 - QoQ % 23.60% -4.12% -24.38% 28.34% 11.15% 0.00% - Horiz. % 127.83% 103.42% 107.87% 142.65% 111.15% 100.00% -
EY 2.76 3.41 3.27 2.47 3.17 3.53 0.00 - QoQ % -19.06% 4.28% 32.39% -22.08% -10.20% 0.00% - Horiz. % 78.19% 96.60% 92.63% 69.97% 89.80% 100.00% -
DY 0.00 1.99 0.00 2.09 0.00 2.32 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 85.78% 0.00% 90.09% 0.00% 100.00% -
P/NAPS 2.68 2.46 2.32 2.46 2.18 2.34 0.00 - QoQ % 8.94% 6.03% -5.69% 12.84% -6.84% 0.00% - Horiz. % 114.53% 105.13% 99.15% 105.13% 93.16% 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 Second Quarter ended 31.08.2016.pdf 
