[AEONCR] YoY Quarter Result on 2021-08-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 471,730 399,171 374,475 363,967 404,446 332,092 311,322 7.17% YoY % 18.18% 6.59% 2.89% -10.01% 21.79% 6.67% - Horiz. % 151.52% 128.22% 120.29% 116.91% 129.91% 106.67% 100.00%
PBT 159,231 100,047 102,145 76,486 66,876 107,233 95,793 8.83% YoY % 59.16% -2.05% 33.55% 14.37% -37.63% 11.94% - Horiz. % 166.22% 104.44% 106.63% 79.85% 69.81% 111.94% 100.00%
Tax -39,042 -24,398 -26,662 -24,676 -17,749 -26,593 -24,408 8.14% YoY % -60.02% 8.49% -8.05% -39.03% 33.26% -8.95% - Horiz. % 159.96% 99.96% 109.23% 101.10% 72.72% 108.95% 100.00%
NP 120,189 75,649 75,483 51,810 49,127 80,640 71,385 9.07% YoY % 58.88% 0.22% 45.69% 5.46% -39.08% 12.96% - Horiz. % 168.37% 105.97% 105.74% 72.58% 68.82% 112.96% 100.00%
NP to SH 120,189 75,649 75,483 51,810 49,127 80,640 71,385 9.07% YoY % 58.88% 0.22% 45.69% 5.46% -39.08% 12.96% - Horiz. % 168.37% 105.97% 105.74% 72.58% 68.82% 112.96% 100.00%
Tax Rate 24.52 % 24.39 % 26.10 % 32.26 % 26.54 % 24.80 % 25.48 % -0.64% YoY % 0.53% -6.55% -19.09% 21.55% 7.02% -2.67% - Horiz. % 96.23% 95.72% 102.43% 126.61% 104.16% 97.33% 100.00%
Total Cost 351,541 323,522 298,992 312,157 355,319 251,452 239,937 6.57% YoY % 8.66% 8.20% -4.22% -12.15% 41.31% 4.80% - Horiz. % 146.51% 134.84% 124.61% 130.10% 148.09% 104.80% 100.00%
Net Worth 2,502,015 2,231,389 1,894,383 1,524,188 1,549,719 1,392,929 974,985 17.00% YoY % 12.13% 17.79% 24.29% -1.65% 11.26% 42.87% - Horiz. % 256.62% 228.86% 194.30% 156.33% 158.95% 142.87% 100.00%
Dividend 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div 72,762 72,762 72,762 23,488 56,806 55,542 42,477 9.38% YoY % 0.00% 0.00% 209.78% -58.65% 2.27% 30.76% - Horiz. % 171.30% 171.30% 171.30% 55.30% 133.73% 130.76% 100.00%
Div Payout % 60.54 % 96.18 % 96.40 % 45.34 % 115.63 % 68.88 % 59.50 % 0.29% YoY % -37.06% -0.23% 112.62% -60.79% 67.87% 15.76% - Horiz. % 101.75% 161.65% 162.02% 76.20% 194.34% 115.76% 100.00%
Equity 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 2,502,015 2,231,389 1,894,383 1,524,188 1,549,719 1,392,929 974,985 17.00% YoY % 12.13% 17.79% 24.29% -1.65% 11.26% 42.87% - Horiz. % 256.62% 228.86% 194.30% 156.33% 158.95% 142.87% 100.00%
NOSH 255,307 255,307 255,307 255,308 255,308 249,629 201,027 4.06% YoY % 0.00% 0.00% -0.00% 0.00% 2.27% 24.18% - Horiz. % 127.00% 127.00% 127.00% 127.00% 127.00% 124.18% 100.00%
Ratio Analysis 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 25.48 % 18.95 % 20.16 % 14.23 % 12.15 % 24.28 % 22.93 % 1.77% YoY % 34.46% -6.00% 41.67% 17.12% -49.96% 5.89% - Horiz. % 111.12% 82.64% 87.92% 62.06% 52.99% 105.89% 100.00%
ROE 4.80 % 3.39 % 3.98 % 3.40 % 3.17 % 5.79 % 7.32 % -6.79% YoY % 41.59% -14.82% 17.06% 7.26% -45.25% -20.90% - Horiz. % 65.57% 46.31% 54.37% 46.45% 43.31% 79.10% 100.00%
Per Share 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 184.77 156.35 146.68 142.56 158.41 133.03 154.87 2.98% YoY % 18.18% 6.59% 2.89% -10.01% 19.08% -14.10% - Horiz. % 119.31% 100.96% 94.71% 92.05% 102.29% 85.90% 100.00%
EPS 45.10 27.66 27.59 18.31 16.03 31.03 35.51 4.06% YoY % 63.05% 0.25% 50.68% 14.22% -48.34% -12.62% - Horiz. % 127.01% 77.89% 77.70% 51.56% 45.14% 87.38% 100.00%
DPS 28.50 28.50 28.50 9.20 22.25 22.25 21.13 5.11% YoY % 0.00% 0.00% 209.78% -58.65% 0.00% 5.30% - Horiz. % 134.88% 134.88% 134.88% 43.54% 105.30% 105.30% 100.00%
NAPS 9.8000 8.7400 7.4200 5.9700 6.0700 5.5800 4.8500 12.43% YoY % 12.13% 17.79% 24.29% -1.65% 8.78% 15.05% - Horiz. % 202.06% 180.21% 152.99% 123.09% 125.15% 115.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 92.38 78.17 73.34 71.28 79.21 65.04 60.97 7.17% YoY % 18.18% 6.59% 2.89% -10.01% 21.79% 6.68% - Horiz. % 151.52% 128.21% 120.29% 116.91% 129.92% 106.68% 100.00%
EPS 23.54 14.82 14.78 10.15 9.62 15.79 13.98 9.07% YoY % 58.84% 0.27% 45.62% 5.51% -39.08% 12.95% - Horiz. % 168.38% 106.01% 105.72% 72.60% 68.81% 112.95% 100.00%
DPS 14.25 14.25 14.25 4.60 11.13 10.88 8.32 9.38% YoY % 0.00% 0.00% 209.78% -58.67% 2.30% 30.77% - Horiz. % 171.27% 171.27% 171.27% 55.29% 133.77% 130.77% 100.00%
NAPS 4.9000 4.3700 3.7100 2.9850 3.0350 2.7279 1.9094 17.00% YoY % 12.13% 17.79% 24.29% -1.65% 11.26% 42.87% - Horiz. % 256.63% 228.87% 194.30% 156.33% 158.95% 142.87% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 11.0000 14.1000 12.0600 9.0400 15.0000 15.1000 12.4800 -
P/RPS 5.95 9.02 8.22 6.34 9.47 11.35 8.06 -4.93% YoY % -34.04% 9.73% 29.65% -33.05% -16.56% 40.82% - Horiz. % 73.82% 111.91% 101.99% 78.66% 117.49% 140.82% 100.00%
P/EPS 23.37 47.59 40.79 44.55 77.95 46.74 35.15 -6.57% YoY % -50.89% 16.67% -8.44% -42.85% 66.77% 32.97% - Horiz. % 66.49% 135.39% 116.05% 126.74% 221.76% 132.97% 100.00%
EY 4.28 2.10 2.45 2.24 1.28 2.14 2.85 7.01% YoY % 103.81% -14.29% 9.38% 75.00% -40.19% -24.91% - Horiz. % 150.18% 73.68% 85.96% 78.60% 44.91% 75.09% 100.00%
DY 2.59 2.02 2.36 1.02 1.48 1.47 1.69 7.37% YoY % 28.22% -14.41% 131.37% -31.08% 0.68% -13.02% - Horiz. % 153.25% 119.53% 139.64% 60.36% 87.57% 86.98% 100.00%
P/NAPS 1.12 1.61 1.63 1.51 2.47 2.71 2.57 -12.92% YoY % -30.43% -1.23% 7.95% -38.87% -8.86% 5.45% - Horiz. % 43.58% 62.65% 63.42% 58.75% 96.11% 105.45% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 26/09/23 29/09/22 28/09/21 29/09/20 26/09/19 04/10/18 05/10/17 -
Price 11.4400 13.4800 11.8800 10.6000 14.9600 15.8600 12.8000 -
P/RPS 6.19 8.62 8.10 7.44 9.44 11.92 8.27 -4.71% YoY % -28.19% 6.42% 8.87% -21.19% -20.81% 44.14% - Horiz. % 74.85% 104.23% 97.94% 89.96% 114.15% 144.14% 100.00%
P/EPS 24.30 45.49 40.18 52.23 77.75 49.10 36.05 -6.36% YoY % -46.58% 13.22% -23.07% -32.82% 58.35% 36.20% - Horiz. % 67.41% 126.19% 111.46% 144.88% 215.67% 136.20% 100.00%
EY 4.12 2.20 2.49 1.91 1.29 2.04 2.77 6.84% YoY % 87.27% -11.65% 30.37% 48.06% -36.76% -26.35% - Horiz. % 148.74% 79.42% 89.89% 68.95% 46.57% 73.65% 100.00%
DY 2.49 2.11 2.40 0.87 1.49 1.40 1.65 7.10% YoY % 18.01% -12.08% 175.86% -41.61% 6.43% -15.15% - Horiz. % 150.91% 127.88% 145.45% 52.73% 90.30% 84.85% 100.00%
P/NAPS 1.17 1.54 1.60 1.78 2.46 2.84 2.64 -12.68% YoY % -24.03% -3.75% -10.11% -27.64% -13.38% 7.58% - Horiz. % 44.32% 58.33% 60.61% 67.42% 93.18% 107.58% 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 Second Quarter ended 31.08.2021.pdf 
