[AEONCR] YoY Quarter Result on 2018-02-28 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Revenue 406,348 413,279 359,536 309,173 290,842 258,292 258,292 9.47% YoY % -1.68% 14.95% 16.29% 6.30% 12.60% 0.00% - Horiz. % 157.32% 160.00% 139.20% 119.70% 112.60% 100.00% 100.00%
PBT 153,630 118,032 115,123 105,366 103,064 90,551 90,551 11.14% YoY % 30.16% 2.53% 9.26% 2.23% 13.82% 0.00% - Horiz. % 169.66% 130.35% 127.14% 116.36% 113.82% 100.00% 100.00%
Tax -39,911 -29,643 -27,510 -23,058 -23,011 -22,418 -22,418 12.21% YoY % -34.64% -7.75% -19.31% -0.20% -2.65% 0.00% - Horiz. % 178.03% 132.23% 122.71% 102.85% 102.65% 100.00% 100.00%
NP 113,719 88,389 87,613 82,308 80,053 68,133 68,133 10.78% YoY % 28.66% 0.89% 6.45% 2.82% 17.50% 0.00% - Horiz. % 166.91% 129.73% 128.59% 120.80% 117.50% 100.00% 100.00%
NP to SH 113,719 88,389 87,613 82,308 80,053 68,133 68,133 10.78% YoY % 28.66% 0.89% 6.45% 2.82% 17.50% 0.00% - Horiz. % 166.91% 129.73% 128.59% 120.80% 117.50% 100.00% 100.00%
Tax Rate 25.98 % 25.11 % 23.90 % 21.88 % 22.33 % 24.76 % 24.76 % 0.97% YoY % 3.46% 5.06% 9.23% -2.02% -9.81% 0.00% - Horiz. % 104.93% 101.41% 96.53% 88.37% 90.19% 100.00% 100.00%
Total Cost 292,629 324,890 271,923 226,865 210,789 190,159 190,159 8.99% YoY % -9.93% 19.48% 19.86% 7.63% 10.85% 0.00% - Horiz. % 153.89% 170.85% 143.00% 119.30% 110.85% 100.00% 100.00%
Net Worth 1,692,690 1,567,591 1,526,741 1,580,632 954,720 823,701 823,701 15.48% YoY % 7.98% 2.68% -3.41% 65.56% 15.91% 0.00% - Horiz. % 205.50% 190.31% 185.35% 191.89% 115.91% 100.00% 100.00%
Dividend 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Div 51,061 35,743 57,061 49,627 46,800 44,736 44,736 2.68% YoY % 42.86% -37.36% 14.98% 6.04% 4.61% 0.00% - Horiz. % 114.14% 79.90% 127.55% 110.93% 104.61% 100.00% 100.00%
Div Payout % 44.90 % 40.44 % 65.13 % 60.29 % 58.46 % 65.66 % 65.66 % -7.31% YoY % 11.03% -37.91% 8.03% 3.13% -10.97% 0.00% - Horiz. % 68.38% 61.59% 99.19% 91.82% 89.03% 100.00% 100.00%
Equity 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Net Worth 1,692,690 1,567,591 1,526,741 1,580,632 954,720 823,701 823,701 15.48% YoY % 7.98% 2.68% -3.41% 65.56% 15.91% 0.00% - Horiz. % 205.50% 190.31% 185.35% 191.89% 115.91% 100.00% 100.00%
NOSH 255,307 255,308 255,308 248,137 144,000 151,137 151,137 11.04% YoY % -0.00% 0.00% 2.89% 72.32% -4.72% 0.00% - Horiz. % 168.92% 168.92% 168.92% 164.18% 95.28% 100.00% 100.00%
Ratio Analysis 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
NP Margin 27.99 % 21.39 % 24.37 % 26.62 % 27.52 % 26.38 % 26.38 % 1.19% YoY % 30.86% -12.23% -8.45% -3.27% 4.32% 0.00% - Horiz. % 106.10% 81.08% 92.38% 100.91% 104.32% 100.00% 100.00%
ROE 6.72 % 5.64 % 5.74 % 5.21 % 8.38 % 8.27 % 8.27 % -4.06% YoY % 19.15% -1.74% 10.17% -37.83% 1.33% 0.00% - Horiz. % 81.26% 68.20% 69.41% 63.00% 101.33% 100.00% 100.00%
Per Share 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
RPS 159.16 161.87 140.82 124.60 201.97 170.90 170.90 -1.41% YoY % -1.67% 14.95% 13.02% -38.31% 18.18% 0.00% - Horiz. % 93.13% 94.72% 82.40% 72.91% 118.18% 100.00% 100.00%
EPS 42.56 31.36 33.04 31.87 53.38 45.08 45.08 -1.14% YoY % 35.71% -5.08% 3.67% -40.30% 18.41% 0.00% - Horiz. % 94.41% 69.57% 73.29% 70.70% 118.41% 100.00% 100.00%
DPS 20.00 14.00 22.35 20.00 32.50 29.60 29.60 -7.53% YoY % 42.86% -37.36% 11.75% -38.46% 9.80% 0.00% - Horiz. % 67.57% 47.30% 75.51% 67.57% 109.80% 100.00% 100.00%
NAPS 6.6300 6.1400 5.9800 6.3700 6.6300 5.4500 5.4500 3.99% YoY % 7.98% 2.68% -6.12% -3.92% 21.65% 0.00% - Horiz. % 121.65% 112.66% 109.72% 116.88% 121.65% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
RPS 79.58 80.94 70.41 60.55 56.96 50.58 50.58 9.48% YoY % -1.68% 14.96% 16.28% 6.30% 12.61% 0.00% - Horiz. % 157.33% 160.02% 139.21% 119.71% 112.61% 100.00% 100.00%
EPS 22.27 17.31 17.16 16.12 15.68 13.34 13.34 10.78% YoY % 28.65% 0.87% 6.45% 2.81% 17.54% 0.00% - Horiz. % 166.94% 129.76% 128.64% 120.84% 117.54% 100.00% 100.00%
DPS 10.00 7.00 11.18 9.72 9.17 8.76 8.76 2.68% YoY % 42.86% -37.39% 15.02% 6.00% 4.68% 0.00% - Horiz. % 114.16% 79.91% 127.63% 110.96% 104.68% 100.00% 100.00%
NAPS 3.3150 3.0700 2.9900 3.0955 1.8697 1.6132 1.6132 15.48% YoY % 7.98% 2.68% -3.41% 65.56% 15.90% 0.00% - Horiz. % 205.49% 190.30% 185.35% 191.89% 115.90% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 -
Price 11.7200 13.8000 16.5400 13.3000 15.7000 11.9200 11.7200 -
P/RPS 7.36 8.53 11.75 10.67 7.77 6.97 6.86 1.42% YoY % -13.72% -27.40% 10.12% 37.32% 11.48% 1.60% - Horiz. % 107.29% 124.34% 171.28% 155.54% 113.27% 101.60% 100.00%
P/EPS 26.31 39.86 48.20 40.10 28.24 26.44 26.00 0.24% YoY % -33.99% -17.30% 20.20% 42.00% 6.81% 1.69% - Horiz. % 101.19% 153.31% 185.38% 154.23% 108.62% 101.69% 100.00%
EY 3.80 2.51 2.07 2.49 3.54 3.78 3.85 -0.26% YoY % 51.39% 21.26% -16.87% -29.66% -6.35% -1.82% - Horiz. % 98.70% 65.19% 53.77% 64.68% 91.95% 98.18% 100.00%
DY 1.71 1.01 1.35 1.50 2.07 2.48 2.53 -7.53% YoY % 69.31% -25.19% -10.00% -27.54% -16.53% -1.98% - Horiz. % 67.59% 39.92% 53.36% 59.29% 81.82% 98.02% 100.00%
P/NAPS 1.77 2.25 2.77 2.09 2.37 2.19 2.15 -3.81% YoY % -21.33% -18.77% 32.54% -11.81% 8.22% 1.86% - Horiz. % 82.33% 104.65% 128.84% 97.21% 110.23% 101.86% 100.00%
Price Multiplier on Announcement Date 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Date 08/04/21 09/04/20 25/04/19 27/04/18 25/04/17 21/04/16 - -
Price 12.4000 9.1400 16.7800 12.8200 16.3000 12.7800 0.0000 -
P/RPS 7.79 5.65 11.92 10.29 8.07 7.48 0.00 - YoY % 37.88% -52.60% 15.84% 27.51% 7.89% 0.00% - Horiz. % 104.14% 75.53% 159.36% 137.57% 107.89% 100.00% -
P/EPS 27.84 26.40 48.90 38.65 29.32 28.35 0.00 - YoY % 5.45% -46.01% 26.52% 31.82% 3.42% 0.00% - Horiz. % 98.20% 93.12% 172.49% 136.33% 103.42% 100.00% -
EY 3.59 3.79 2.05 2.59 3.41 3.53 0.00 - YoY % -5.28% 84.88% -20.85% -24.05% -3.40% 0.00% - Horiz. % 101.70% 107.37% 58.07% 73.37% 96.60% 100.00% -
DY 1.61 1.53 1.33 1.56 1.99 2.32 0.00 - YoY % 5.23% 15.04% -14.74% -21.61% -14.22% 0.00% - Horiz. % 69.40% 65.95% 57.33% 67.24% 85.78% 100.00% -
P/NAPS 1.87 1.49 2.81 2.01 2.46 2.34 0.00 - YoY % 25.50% -46.98% 39.80% -18.29% 5.13% 0.00% - Horiz. % 79.91% 63.68% 120.09% 85.90% 105.13% 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 28.02.2018.pdf 
