[AEONCR] YoY Quarter Result on 2015-08-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 - - CAGR
Revenue 332,092 311,322 269,128 228,723 0 - - - YoY % 6.67% 15.68% 17.67% 0.00% - - - Horiz. % 145.19% 136.11% 117.67% 100.00% - - -
PBT 107,233 95,793 73,175 64,272 0 - - - YoY % 11.94% 30.91% 13.85% 0.00% - - - Horiz. % 166.84% 149.04% 113.85% 100.00% - - -
Tax -26,593 -24,408 -17,981 -15,786 0 - - - YoY % -8.95% -35.74% -13.90% 0.00% - - - Horiz. % 168.46% 154.62% 113.90% 100.00% - - -
NP 80,640 71,385 55,194 48,486 0 - - - YoY % 12.96% 29.33% 13.83% 0.00% - - - Horiz. % 166.32% 147.23% 113.83% 100.00% - - -
NP to SH 80,640 71,385 55,194 48,486 0 - - - YoY % 12.96% 29.33% 13.83% 0.00% - - - Horiz. % 166.32% 147.23% 113.83% 100.00% - - -
Tax Rate 24.80 % 25.48 % 24.57 % 24.56 % - % - % - % - YoY % -2.67% 3.70% 0.04% 0.00% - - - Horiz. % 100.98% 103.75% 100.04% 100.00% - - -
Total Cost 251,452 239,937 213,934 180,237 0 - - - YoY % 4.80% 12.15% 18.70% 0.00% - - - Horiz. % 139.51% 133.12% 118.70% 100.00% - - -
Net Worth 1,392,929 974,985 906,649 775,467 - - - - YoY % 42.87% 7.54% 16.92% 0.00% - - - Horiz. % 179.62% 125.73% 116.92% 100.00% - - -
Dividend 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 - - CAGR
Div 55,542 42,477 46,632 46,019 - - - - YoY % 30.76% -8.91% 1.33% 0.00% - - - Horiz. % 120.69% 92.30% 101.33% 100.00% - - -
Div Payout % 68.88 % 59.50 % 84.49 % 94.91 % - % - % - % - YoY % 15.76% -29.58% -10.98% 0.00% - - - Horiz. % 72.57% 62.69% 89.02% 100.00% - - -
Equity 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 - - CAGR
Net Worth 1,392,929 974,985 906,649 775,467 - - - - YoY % 42.87% 7.54% 16.92% 0.00% - - - Horiz. % 179.62% 125.73% 116.92% 100.00% - - -
NOSH 249,629 201,027 152,891 154,168 143,992 - - 14.74% YoY % 24.18% 31.48% -0.83% 7.07% - - - Horiz. % 173.36% 139.61% 106.18% 107.07% 100.00% - -
Ratio Analysis 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 - - CAGR
NP Margin 24.28 % 22.93 % 20.51 % 21.20 % - % - % - % - YoY % 5.89% 11.80% -3.25% 0.00% - - - Horiz. % 114.53% 108.16% 96.75% 100.00% - - -
ROE 5.79 % 7.32 % 6.09 % 6.25 % - % - % - % - YoY % -20.90% 20.20% -2.56% 0.00% - - - Horiz. % 92.64% 117.12% 97.44% 100.00% - - -
Per Share 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 - - CAGR
RPS 133.03 154.87 176.02 148.36 - - - - YoY % -14.10% -12.02% 18.64% 0.00% - - - Horiz. % 89.67% 104.39% 118.64% 100.00% - - -
EPS 31.03 35.51 36.10 31.45 0.00 - - - YoY % -12.62% -1.63% 14.79% 0.00% - - - Horiz. % 98.66% 112.91% 114.79% 100.00% - - -
DPS 22.25 21.13 30.50 29.85 0.00 - - - YoY % 5.30% -30.72% 2.18% 0.00% - - - Horiz. % 74.54% 70.79% 102.18% 100.00% - - -
NAPS 5.5800 4.8500 5.9300 5.0300 - - - - YoY % 15.05% -18.21% 17.89% 0.00% - - - Horiz. % 110.93% 96.42% 117.89% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 510,615 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 - - CAGR
RPS 65.04 60.97 52.71 44.79 - - - - YoY % 6.68% 15.67% 17.68% 0.00% - - - Horiz. % 145.21% 136.12% 117.68% 100.00% - - -
EPS 15.79 13.98 10.81 9.50 0.00 - - - YoY % 12.95% 29.32% 13.79% 0.00% - - - Horiz. % 166.21% 147.16% 113.79% 100.00% - - -
DPS 10.88 8.32 9.13 9.01 0.00 - - - YoY % 30.77% -8.87% 1.33% 0.00% - - - Horiz. % 120.75% 92.34% 101.33% 100.00% - - -
NAPS 2.7279 1.9094 1.7756 1.5187 - - - - YoY % 42.87% 7.54% 16.92% 0.00% - - - Horiz. % 179.62% 125.73% 116.92% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 - - CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 - - -
Price 15.1000 12.4800 14.9800 12.1800 16.6200 - - -
P/RPS 11.35 8.06 8.51 8.21 0.00 - - - YoY % 40.82% -5.29% 3.65% 0.00% - - - Horiz. % 138.25% 98.17% 103.65% 100.00% - - -
P/EPS 46.74 35.15 41.50 38.73 0.00 - - - YoY % 32.97% -15.30% 7.15% 0.00% - - - Horiz. % 120.68% 90.76% 107.15% 100.00% - - -
EY 2.14 2.85 2.41 2.58 0.00 - - - YoY % -24.91% 18.26% -6.59% 0.00% - - - Horiz. % 82.95% 110.47% 93.41% 100.00% - - -
DY 1.47 1.69 2.04 2.45 0.00 - - - YoY % -13.02% -17.16% -16.73% 0.00% - - - Horiz. % 60.00% 68.98% 83.27% 100.00% - - -
P/NAPS 2.71 2.57 2.53 2.42 0.00 - - - YoY % 5.45% 1.58% 4.55% 0.00% - - - Horiz. % 111.98% 106.20% 104.55% 100.00% - - -
Price Multiplier on Announcement Date 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 - - CAGR
Date 04/10/18 05/10/17 04/10/16 06/10/15 - - - -
Price 15.8600 12.8000 14.6000 13.5800 0.0000 - - -
P/RPS 11.92 8.27 8.29 9.15 0.00 - - - YoY % 44.14% -0.24% -9.40% 0.00% - - - Horiz. % 130.27% 90.38% 90.60% 100.00% - - -
P/EPS 49.10 36.05 40.44 43.18 0.00 - - - YoY % 36.20% -10.86% -6.35% 0.00% - - - Horiz. % 113.71% 83.49% 93.65% 100.00% - - -
EY 2.04 2.77 2.47 2.32 0.00 - - - YoY % -26.35% 12.15% 6.47% 0.00% - - - Horiz. % 87.93% 119.40% 106.47% 100.00% - - -
DY 1.40 1.65 2.09 2.20 0.00 - - - YoY % -15.15% -21.05% -5.00% 0.00% - - - Horiz. % 63.64% 75.00% 95.00% 100.00% - - -
P/NAPS 2.84 2.64 2.46 2.70 0.00 - - - YoY % 7.58% 7.32% -8.89% 0.00% - - - Horiz. % 105.19% 97.78% 91.11% 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-Financial results for 2nd Quarter ended 31.08.2015.pdf 
