[AEONCR] YoY Quarter Result on 2016-02-28 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 - - CAGR
Revenue 309,173 290,842 258,292 258,292 18,795 - - 154.11% YoY % 6.30% 12.60% 0.00% 1,274.26% - - - Horiz. % 1,644.97% 1,547.44% 1,374.26% 1,374.26% 100.00% - -
PBT 105,366 103,064 90,551 90,551 11,227 - - 110.79% YoY % 2.23% 13.82% 0.00% 706.55% - - - Horiz. % 938.51% 918.00% 806.55% 806.55% 100.00% - -
Tax -23,058 -23,011 -22,418 -22,418 -2,870 - - 100.16% YoY % -0.20% -2.65% 0.00% -681.11% - - - Horiz. % 803.41% 801.78% 781.11% 781.11% 100.00% - -
NP 82,308 80,053 68,133 68,133 8,357 - - 114.20% YoY % 2.82% 17.50% 0.00% 715.28% - - - Horiz. % 984.90% 957.92% 815.28% 815.28% 100.00% - -
NP to SH 82,308 80,053 68,133 68,133 8,357 - - 114.20% YoY % 2.82% 17.50% 0.00% 715.28% - - - Horiz. % 984.90% 957.92% 815.28% 815.28% 100.00% - -
Tax Rate 21.88 % 22.33 % 24.76 % 24.76 % 25.56 % - % - % -5.05% YoY % -2.02% -9.81% 0.00% -3.13% - - - Horiz. % 85.60% 87.36% 96.87% 96.87% 100.00% - -
Total Cost 226,865 210,789 190,159 190,159 10,438 - - 178.81% YoY % 7.63% 10.85% 0.00% 1,721.80% - - - Horiz. % 2,173.45% 2,019.44% 1,821.80% 1,821.80% 100.00% - -
Net Worth 1,580,632 954,720 823,701 823,701 680,086 - - 32.43% YoY % 65.56% 15.91% 0.00% 21.12% - - - Horiz. % 232.42% 140.38% 121.12% 121.12% 100.00% - -
Dividend 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 - - CAGR
Div 49,627 46,800 44,736 44,736 42,649 - - 5.18% YoY % 6.04% 4.61% 0.00% 4.89% - - - Horiz. % 116.36% 109.73% 104.89% 104.89% 100.00% - -
Div Payout % 60.29 % 58.46 % 65.66 % 65.66 % 510.34 % - % - % -50.90% YoY % 3.13% -10.97% 0.00% -87.13% - - - Horiz. % 11.81% 11.46% 12.87% 12.87% 100.00% - -
Equity 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 - - CAGR
Net Worth 1,580,632 954,720 823,701 823,701 680,086 - - 32.43% YoY % 65.56% 15.91% 0.00% 21.12% - - - Horiz. % 232.42% 140.38% 121.12% 121.12% 100.00% - -
NOSH 248,137 144,000 151,137 151,137 144,086 - - 19.84% YoY % 72.32% -4.72% 0.00% 4.89% - - - Horiz. % 172.21% 99.94% 104.89% 104.89% 100.00% - -
Ratio Analysis 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 - - CAGR
NP Margin 26.62 % 27.52 % 26.38 % 26.38 % 44.46 % - % - % -15.70% YoY % -3.27% 4.32% 0.00% -40.67% - - - Horiz. % 59.87% 61.90% 59.33% 59.33% 100.00% - -
ROE 5.21 % 8.38 % 8.27 % 8.27 % 1.23 % - % - % 61.73% YoY % -37.83% 1.33% 0.00% 572.36% - - - Horiz. % 423.58% 681.30% 672.36% 672.36% 100.00% - -
Per Share 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 - - CAGR
RPS 124.60 201.97 170.90 170.90 13.04 - - 112.06% YoY % -38.31% 18.18% 0.00% 1,210.58% - - - Horiz. % 955.52% 1,548.85% 1,310.58% 1,310.58% 100.00% - -
EPS 31.87 53.38 45.08 45.08 5.80 - - 76.37% YoY % -40.30% 18.41% 0.00% 677.24% - - - Horiz. % 549.48% 920.34% 777.24% 777.24% 100.00% - -
DPS 20.00 32.50 29.60 29.60 29.60 - - -12.24% YoY % -38.46% 9.80% 0.00% 0.00% - - - Horiz. % 67.57% 109.80% 100.00% 100.00% 100.00% - -
NAPS 6.3700 6.6300 5.4500 5.4500 4.7200 - - 10.50% YoY % -3.92% 21.65% 0.00% 15.47% - - - Horiz. % 134.96% 140.47% 115.47% 115.47% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 510,615 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 - - CAGR
RPS 60.55 56.96 50.58 50.58 3.68 - - 154.13% YoY % 6.30% 12.61% 0.00% 1,274.46% - - - Horiz. % 1,645.38% 1,547.83% 1,374.46% 1,374.46% 100.00% - -
EPS 16.12 15.68 13.34 13.34 1.64 - - 114.06% YoY % 2.81% 17.54% 0.00% 713.41% - - - Horiz. % 982.93% 956.10% 813.41% 813.41% 100.00% - -
DPS 9.72 9.17 8.76 8.76 8.35 - - 5.19% YoY % 6.00% 4.68% 0.00% 4.91% - - - Horiz. % 116.41% 109.82% 104.91% 104.91% 100.00% - -
NAPS 3.0955 1.8697 1.6132 1.6132 1.3319 - - 32.43% YoY % 65.56% 15.90% 0.00% 21.12% - - - Horiz. % 232.41% 140.38% 121.12% 121.12% 100.00% - -
Price Multiplier on Financial Quarter End Date 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 - - CAGR
Date 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 - - -
Price 13.3000 15.7000 11.9200 11.7200 13.3000 - - -
P/RPS 10.67 7.77 6.97 6.86 0.00 - - - YoY % 37.32% 11.48% 1.60% 0.00% - - - Horiz. % 155.54% 113.27% 101.60% 100.00% - - -
P/EPS 40.10 28.24 26.44 26.00 0.00 - - - YoY % 42.00% 6.81% 1.69% 0.00% - - - Horiz. % 154.23% 108.62% 101.69% 100.00% - - -
EY 2.49 3.54 3.78 3.85 0.00 - - - YoY % -29.66% -6.35% -1.82% 0.00% - - - Horiz. % 64.68% 91.95% 98.18% 100.00% - - -
DY 1.50 2.07 2.48 2.53 0.00 - - - YoY % -27.54% -16.53% -1.98% 0.00% - - - Horiz. % 59.29% 81.82% 98.02% 100.00% - - -
P/NAPS 2.09 2.37 2.19 2.15 2.82 - - -9.50% YoY % -11.81% 8.22% 1.86% -23.76% - - - Horiz. % 74.11% 84.04% 77.66% 76.24% 100.00% - -
Price Multiplier on Announcement Date 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 - - CAGR
Date 27/04/18 25/04/17 21/04/16 - 20/04/15 - - -
Price 12.8200 16.3000 12.7800 0.0000 14.4800 - - -
P/RPS 10.29 8.07 7.48 0.00 0.00 - - - YoY % 27.51% 7.89% 0.00% 0.00% - - - Horiz. % 137.57% 107.89% 100.00% - - - -
P/EPS 38.65 29.32 28.35 0.00 0.00 - - - YoY % 31.82% 3.42% 0.00% 0.00% - - - Horiz. % 136.33% 103.42% 100.00% - - - -
EY 2.59 3.41 3.53 0.00 0.00 - - - YoY % -24.05% -3.40% 0.00% 0.00% - - - Horiz. % 73.37% 96.60% 100.00% - - - -
DY 1.56 1.99 2.32 0.00 0.00 - - - YoY % -21.61% -14.22% 0.00% 0.00% - - - Horiz. % 67.24% 85.78% 100.00% - - - -
P/NAPS 2.01 2.46 2.34 0.00 3.07 - - -13.16% YoY % -18.29% 5.13% 0.00% 0.00% - - - Horiz. % 65.47% 80.13% 76.22% 0.00% 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 Fourth Quarter ended 28.02.2017.pdf 
