[AEONCR] YoY Cumulative Quarter Result on 2022-05-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 452,674 390,571 410,966 385,272 378,588 325,718 302,282 6.96% YoY % 15.90% -4.96% 6.67% 1.77% 16.23% 7.75% - Horiz. % 149.75% 129.21% 135.95% 127.45% 125.24% 107.75% 100.00%
PBT 131,914 215,535 215,858 37,086 112,668 131,763 101,869 4.40% YoY % -38.80% -0.15% 482.05% -67.08% -14.49% 29.35% - Horiz. % 129.49% 211.58% 211.90% 36.41% 110.60% 129.35% 100.00%
Tax -32,551 -52,466 -52,766 -10,807 -28,068 -32,528 -26,057 3.78% YoY % 37.96% 0.57% -388.26% 61.50% 13.71% -24.83% - Horiz. % 124.92% 201.35% 202.50% 41.47% 107.72% 124.83% 100.00%
NP 99,363 163,069 163,092 26,279 84,600 99,235 75,812 4.61% YoY % -39.07% -0.01% 520.62% -68.94% -14.75% 30.90% - Horiz. % 131.07% 215.10% 215.13% 34.66% 111.59% 130.90% 100.00%
NP to SH 99,363 163,069 163,092 26,279 84,600 99,235 75,812 4.61% YoY % -39.07% -0.01% 520.62% -68.94% -14.75% 30.90% - Horiz. % 131.07% 215.10% 215.13% 34.66% 111.59% 130.90% 100.00%
Tax Rate 24.68 % 24.34 % 24.44 % 29.14 % 24.91 % 24.69 % 25.58 % -0.59% YoY % 1.40% -0.41% -16.13% 16.98% 0.89% -3.48% - Horiz. % 96.48% 95.15% 95.54% 113.92% 97.38% 96.52% 100.00%
Total Cost 353,311 227,502 247,874 358,993 293,988 226,483 226,470 7.69% YoY % 55.30% -8.22% -30.95% 22.11% 29.81% 0.01% - Horiz. % 156.01% 100.46% 109.45% 158.52% 129.81% 100.01% 100.00%
Net Worth 2,430,529 2,221,176 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 15.44% YoY % 9.43% 18.85% 21.80% -3.69% 17.47% 32.09% - Horiz. % 236.73% 216.34% 182.02% 149.45% 155.17% 132.09% 100.00%
Dividend 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 2,430,529 2,221,176 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 15.44% YoY % 9.43% 18.85% 21.80% -3.69% 17.47% 32.09% - Horiz. % 236.73% 216.34% 182.02% 149.45% 155.17% 132.09% 100.00%
NOSH 255,307 255,307 255,307 255,308 255,308 248,841 144,000 10.01% YoY % 0.00% 0.00% -0.00% 0.00% 2.60% 72.81% - Horiz. % 177.30% 177.30% 177.30% 177.30% 177.30% 172.81% 100.00%
Ratio Analysis 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 21.95 % 41.75 % 39.69 % 6.82 % 22.35 % 30.47 % 25.08 % -2.20% YoY % -47.43% 5.19% 481.96% -69.49% -26.65% 21.49% - Horiz. % 87.52% 166.47% 158.25% 27.19% 89.11% 121.49% 100.00%
ROE 4.09 % 7.34 % 8.73 % 1.71 % 5.31 % 7.32 % 7.38 % -9.36% YoY % -44.28% -15.92% 410.53% -67.80% -27.46% -0.81% - Horiz. % 55.42% 99.46% 118.29% 23.17% 71.95% 99.19% 100.00%
Per Share 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 177.31 152.98 160.97 150.90 148.29 130.89 209.92 -2.77% YoY % 15.90% -4.96% 6.67% 1.76% 13.29% -37.65% - Horiz. % 84.47% 72.88% 76.68% 71.88% 70.64% 62.35% 100.00%
EPS 38.92 63.87 63.88 10.29 32.69 38.43 50.15 -4.14% YoY % -39.06% -0.02% 520.80% -68.52% -14.94% -23.37% - Horiz. % 77.61% 127.36% 127.38% 20.52% 65.18% 76.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 9.5200 8.7000 7.3200 6.0100 6.2400 5.4500 7.1300 4.93% YoY % 9.43% 18.85% 21.80% -3.69% 14.50% -23.56% - Horiz. % 133.52% 122.02% 102.66% 84.29% 87.52% 76.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 88.65 76.49 80.48 75.45 74.14 63.79 59.20 6.96% YoY % 15.90% -4.96% 6.67% 1.77% 16.23% 7.75% - Horiz. % 149.75% 129.21% 135.95% 127.45% 125.24% 107.75% 100.00%
EPS 19.46 31.94 31.94 5.15 16.57 19.43 14.85 4.61% YoY % -39.07% 0.00% 520.19% -68.92% -14.72% 30.84% - Horiz. % 131.04% 215.08% 215.08% 34.68% 111.58% 130.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 4.7600 4.3500 3.6600 3.0050 3.1200 2.6560 2.0108 15.44% YoY % 9.43% 18.85% 21.80% -3.69% 17.47% 32.09% - Horiz. % 236.72% 216.33% 182.02% 149.44% 155.16% 132.09% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 11.4000 14.5600 11.9000 8.9800 16.1000 14.8000 19.2000 -
P/RPS 6.43 9.52 7.39 5.95 10.86 11.31 9.15 -5.71% YoY % -32.46% 28.82% 24.20% -45.21% -3.98% 23.61% - Horiz. % 70.27% 104.04% 80.77% 65.03% 118.69% 123.61% 100.00%
P/EPS 29.29 22.80 18.63 87.24 48.59 37.11 36.47 -3.59% YoY % 28.46% 22.38% -78.65% 79.54% 30.94% 1.75% - Horiz. % 80.31% 62.52% 51.08% 239.21% 133.23% 101.75% 100.00%
EY 3.41 4.39 5.37 1.15 2.06 2.69 2.74 3.71% YoY % -22.32% -18.25% 366.96% -44.17% -23.42% -1.82% - Horiz. % 124.45% 160.22% 195.99% 41.97% 75.18% 98.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.20 1.67 1.63 1.49 2.58 2.72 2.69 -12.58% YoY % -28.14% 2.45% 9.40% -42.25% -5.15% 1.12% - Horiz. % 44.61% 62.08% 60.59% 55.39% 95.91% 101.12% 100.00%
Price Multiplier on Announcement Date 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 10/07/23 04/07/22 06/07/21 25/06/20 27/06/19 28/06/18 04/07/17 -
Price 11.1800 13.6200 11.7800 9.6800 16.9200 13.9000 19.0800 -
P/RPS 6.31 8.90 7.32 6.41 11.41 10.62 9.09 -5.90% YoY % -29.10% 21.58% 14.20% -43.82% 7.44% 16.83% - Horiz. % 69.42% 97.91% 80.53% 70.52% 125.52% 116.83% 100.00%
P/EPS 28.73 21.32 18.44 94.04 51.06 34.86 36.24 -3.79% YoY % 34.76% 15.62% -80.39% 84.18% 46.47% -3.81% - Horiz. % 79.28% 58.83% 50.88% 259.49% 140.89% 96.19% 100.00%
EY 3.48 4.69 5.42 1.06 1.96 2.87 2.76 3.94% YoY % -25.80% -13.47% 411.32% -45.92% -31.71% 3.99% - Horiz. % 126.09% 169.93% 196.38% 38.41% 71.01% 103.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.17 1.57 1.61 1.61 2.71 2.55 2.68 -12.90% YoY % -25.48% -2.48% 0.00% -40.59% 6.27% -4.85% - Horiz. % 43.66% 58.58% 60.07% 60.07% 101.12% 95.15% 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 First Quarter ended 31.05.2022.pdf 
