[AEONCR] YoY Quarter Result on 2021-02-28 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 501,574 432,664 362,968 406,348 413,279 359,536 309,173 8.39% YoY % 15.93% 19.20% -10.68% -1.68% 14.95% 16.29% - Horiz. % 162.23% 139.94% 117.40% 131.43% 133.67% 116.29% 100.00%
PBT 162,595 129,811 44,789 153,630 118,032 115,123 105,366 7.49% YoY % 25.26% 189.83% -70.85% 30.16% 2.53% 9.26% - Horiz. % 154.31% 123.20% 42.51% 145.81% 112.02% 109.26% 100.00%
Tax -43,675 -34,471 -21,409 -39,911 -29,643 -27,510 -23,058 11.22% YoY % -26.70% -61.01% 46.36% -34.64% -7.75% -19.31% - Horiz. % 189.41% 149.50% 92.85% 173.09% 128.56% 119.31% 100.00%
NP 118,920 95,340 23,380 113,719 88,389 87,613 82,308 6.32% YoY % 24.73% 307.78% -79.44% 28.66% 0.89% 6.45% - Horiz. % 144.48% 115.83% 28.41% 138.16% 107.39% 106.45% 100.00%
NP to SH 118,920 95,340 23,380 113,719 88,389 87,613 82,308 6.32% YoY % 24.73% 307.78% -79.44% 28.66% 0.89% 6.45% - Horiz. % 144.48% 115.83% 28.41% 138.16% 107.39% 106.45% 100.00%
Tax Rate 26.86 % 26.55 % 47.80 % 25.98 % 25.11 % 23.90 % 21.88 % 3.47% YoY % 1.17% -44.46% 83.99% 3.46% 5.06% 9.23% - Horiz. % 122.76% 121.34% 218.46% 118.74% 114.76% 109.23% 100.00%
Total Cost 382,654 337,324 339,588 292,629 324,890 271,923 226,865 9.10% YoY % 13.44% -0.67% 16.05% -9.93% 19.48% 19.86% - Horiz. % 168.67% 148.69% 149.69% 128.99% 143.21% 119.86% 100.00%
Net Worth 2,639,881 2,323,300 2,001,612 1,692,690 1,567,591 1,526,741 1,580,632 8.92% YoY % 13.63% 16.07% 18.25% 7.98% 2.68% -3.41% - Horiz. % 167.01% 146.99% 126.63% 107.09% 99.17% 96.59% 100.00%
Dividend 29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div 71,486 53,614 51,061 51,061 35,743 57,061 49,627 6.27% YoY % 33.33% 5.00% 0.00% 42.86% -37.36% 14.98% - Horiz. % 144.05% 108.03% 102.89% 102.89% 72.02% 114.98% 100.00%
Div Payout % 60.11 % 56.24 % 218.40 % 44.90 % 40.44 % 65.13 % 60.29 % -0.05% YoY % 6.88% -74.25% 386.41% 11.03% -37.91% 8.03% - Horiz. % 99.70% 93.28% 362.25% 74.47% 67.08% 108.03% 100.00%
Equity 29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 2,639,881 2,323,300 2,001,612 1,692,690 1,567,591 1,526,741 1,580,632 8.92% YoY % 13.63% 16.07% 18.25% 7.98% 2.68% -3.41% - Horiz. % 167.01% 146.99% 126.63% 107.09% 99.17% 96.59% 100.00%
NOSH 510,615 255,307 255,307 255,307 255,308 255,308 248,137 12.77% YoY % 100.00% 0.00% 0.00% -0.00% 0.00% 2.89% - Horiz. % 205.78% 102.89% 102.89% 102.89% 102.89% 102.89% 100.00%
Ratio Analysis 29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 23.71 % 22.04 % 6.44 % 27.99 % 21.39 % 24.37 % 26.62 % -1.91% YoY % 7.58% 242.24% -76.99% 30.86% -12.23% -8.45% - Horiz. % 89.07% 82.79% 24.19% 105.15% 80.35% 91.55% 100.00%
ROE 4.50 % 4.10 % 1.17 % 6.72 % 5.64 % 5.74 % 5.21 % -2.41% YoY % 9.76% 250.43% -82.59% 19.15% -1.74% 10.17% - Horiz. % 86.37% 78.69% 22.46% 128.98% 108.25% 110.17% 100.00%
Per Share 29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 98.23 169.47 142.17 159.16 161.87 140.82 124.60 -3.88% YoY % -42.04% 19.20% -10.67% -1.67% 14.95% 13.02% - Horiz. % 78.84% 136.01% 114.10% 127.74% 129.91% 113.02% 100.00%
EPS 22.32 35.34 7.17 42.56 31.36 33.04 31.87 -5.76% YoY % -36.84% 392.89% -83.15% 35.71% -5.08% 3.67% - Horiz. % 70.03% 110.89% 22.50% 133.54% 98.40% 103.67% 100.00%
DPS 14.00 21.00 20.00 20.00 14.00 22.35 20.00 -5.77% YoY % -33.33% 5.00% 0.00% 42.86% -37.36% 11.75% - Horiz. % 70.00% 105.00% 100.00% 100.00% 70.00% 111.75% 100.00%
NAPS 5.1700 9.1000 7.8400 6.6300 6.1400 5.9800 6.3700 -3.42% YoY % -43.19% 16.07% 18.25% 7.98% 2.68% -6.12% - Horiz. % 81.16% 142.86% 123.08% 104.08% 96.39% 93.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 98.23 84.73 71.08 79.58 80.94 70.41 60.55 8.39% YoY % 15.93% 19.20% -10.68% -1.68% 14.96% 16.28% - Horiz. % 162.23% 139.93% 117.39% 131.43% 133.67% 116.28% 100.00%
EPS 22.32 18.67 4.58 22.27 17.31 17.16 16.12 5.57% YoY % 19.55% 307.64% -79.43% 28.65% 0.87% 6.45% - Horiz. % 138.46% 115.82% 28.41% 138.15% 107.38% 106.45% 100.00%
DPS 14.00 10.50 10.00 10.00 7.00 11.18 9.72 6.26% YoY % 33.33% 5.00% 0.00% 42.86% -37.39% 15.02% - Horiz. % 144.03% 108.02% 102.88% 102.88% 72.02% 115.02% 100.00%
NAPS 5.1700 4.5500 3.9200 3.3150 3.0700 2.9900 3.0955 8.92% YoY % 13.63% 16.07% 18.25% 7.98% 2.68% -3.41% - Horiz. % 167.02% 146.99% 126.64% 107.09% 99.18% 96.59% 100.00%
Price Multiplier on Financial Quarter End Date 29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 6.3400 12.0000 14.6800 11.7200 13.8000 16.5400 13.3000 -
P/RPS 6.45 7.08 10.33 7.36 8.53 11.75 10.67 -8.04% YoY % -8.90% -31.46% 40.35% -13.72% -27.40% 10.12% - Horiz. % 60.45% 66.35% 96.81% 68.98% 79.94% 110.12% 100.00%
P/EPS 27.22 32.13 160.30 26.31 39.86 48.20 40.10 -6.25% YoY % -15.28% -79.96% 509.27% -33.99% -17.30% 20.20% - Horiz. % 67.88% 80.12% 399.75% 65.61% 99.40% 120.20% 100.00%
EY 3.67 3.11 0.62 3.80 2.51 2.07 2.49 6.67% YoY % 18.01% 401.61% -83.68% 51.39% 21.26% -16.87% - Horiz. % 147.39% 124.90% 24.90% 152.61% 100.80% 83.13% 100.00%
DY 2.21 1.75 1.36 1.71 1.01 1.35 1.50 6.67% YoY % 26.29% 28.68% -20.47% 69.31% -25.19% -10.00% - Horiz. % 147.33% 116.67% 90.67% 114.00% 67.33% 90.00% 100.00%
P/NAPS 1.23 1.32 1.87 1.77 2.25 2.77 2.09 -8.45% YoY % -6.82% -29.41% 5.65% -21.33% -18.77% 32.54% - Horiz. % 58.85% 63.16% 89.47% 84.69% 107.66% 132.54% 100.00%
Price Multiplier on Announcement Date 29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 08/04/24 11/04/23 05/04/22 08/04/21 09/04/20 25/04/19 27/04/18 -
Price 6.6100 11.9200 15.3000 12.4000 9.1400 16.7800 12.8200 -
P/RPS 6.73 7.03 10.76 7.79 5.65 11.92 10.29 -6.83% YoY % -4.27% -34.67% 38.13% 37.88% -52.60% 15.84% - Horiz. % 65.40% 68.32% 104.57% 75.70% 54.91% 115.84% 100.00%
P/EPS 28.38 31.92 167.07 27.84 26.40 48.90 38.65 -5.01% YoY % -11.09% -80.89% 500.11% 5.45% -46.01% 26.52% - Horiz. % 73.43% 82.59% 432.26% 72.03% 68.31% 126.52% 100.00%
EY 3.52 3.13 0.60 3.59 3.79 2.05 2.59 5.24% YoY % 12.46% 421.67% -83.29% -5.28% 84.88% -20.85% - Horiz. % 135.91% 120.85% 23.17% 138.61% 146.33% 79.15% 100.00%
DY 2.12 1.76 1.31 1.61 1.53 1.33 1.56 5.24% YoY % 20.45% 34.35% -18.63% 5.23% 15.04% -14.74% - Horiz. % 135.90% 112.82% 83.97% 103.21% 98.08% 85.26% 100.00%
P/NAPS 1.28 1.31 1.95 1.87 1.49 2.81 2.01 -7.24% YoY % -2.29% -32.82% 4.28% 25.50% -46.98% 39.80% - Horiz. % 63.68% 65.17% 97.01% 93.03% 74.13% 139.80% 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 Fourth Quarter ended 28.02.2021.pdf 
