[AEONCR] YoY Quarter Result on 2015-05-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 - - CAGR
Revenue 325,718 302,282 261,638 232,439 0 - - - YoY % 7.75% 15.53% 12.56% 0.00% - - - Horiz. % 140.13% 130.05% 112.56% 100.00% - - -
PBT 131,763 101,869 84,116 76,266 0 - - - YoY % 29.35% 21.11% 10.29% 0.00% - - - Horiz. % 172.77% 133.57% 110.29% 100.00% - - -
Tax -32,528 -26,057 -21,389 -18,025 0 - - - YoY % -24.83% -21.82% -18.66% 0.00% - - - Horiz. % 180.46% 144.56% 118.66% 100.00% - - -
NP 99,235 75,812 62,727 58,241 0 - - - YoY % 30.90% 20.86% 7.70% 0.00% - - - Horiz. % 170.39% 130.17% 107.70% 100.00% - - -
NP to SH 99,235 75,812 62,727 58,241 0 - - - YoY % 30.90% 20.86% 7.70% 0.00% - - - Horiz. % 170.39% 130.17% 107.70% 100.00% - - -
Tax Rate 24.69 % 25.58 % 25.43 % 23.63 % - % - % - % - YoY % -3.48% 0.59% 7.62% 0.00% - - - Horiz. % 104.49% 108.25% 107.62% 100.00% - - -
Total Cost 226,483 226,470 198,911 174,198 0 - - - YoY % 0.01% 13.85% 14.19% 0.00% - - - Horiz. % 130.01% 130.01% 114.19% 100.00% - - -
Net Worth 1,356,183 1,026,720 905,920 782,479 - - - - YoY % 32.09% 13.33% 15.78% 0.00% - - - Horiz. % 173.32% 131.21% 115.78% 100.00% - - -
Dividend 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 - - CAGR
Net Worth 1,356,183 1,026,720 905,920 782,479 - - - - YoY % 32.09% 13.33% 15.78% 0.00% - - - Horiz. % 173.32% 131.21% 115.78% 100.00% - - -
NOSH 248,841 144,000 152,769 153,427 144,017 - - 14.64% YoY % 72.81% -5.74% -0.43% 6.53% - - - Horiz. % 172.79% 99.99% 106.08% 106.53% 100.00% - -
Ratio Analysis 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 - - CAGR
NP Margin 30.47 % 25.08 % 23.97 % 25.06 % - % - % - % - YoY % 21.49% 4.63% -4.35% 0.00% - - - Horiz. % 121.59% 100.08% 95.65% 100.00% - - -
ROE 7.32 % 7.38 % 6.92 % 7.44 % - % - % - % - YoY % -0.81% 6.65% -6.99% 0.00% - - - Horiz. % 98.39% 99.19% 93.01% 100.00% - - -
Per Share 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 - - CAGR
RPS 130.89 209.92 171.26 151.50 - - - - YoY % -37.65% 22.57% 13.04% 0.00% - - - Horiz. % 86.40% 138.56% 113.04% 100.00% - - -
EPS 38.43 50.15 41.06 37.96 0.00 - - - YoY % -23.37% 22.14% 8.17% 0.00% - - - Horiz. % 101.24% 132.11% 108.17% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 5.4500 7.1300 5.9300 5.1000 - - - - YoY % -23.56% 20.24% 16.27% 0.00% - - - Horiz. % 106.86% 139.80% 116.27% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 510,615 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 - - CAGR
RPS 63.79 59.20 51.24 45.52 - - - - YoY % 7.75% 15.53% 12.57% 0.00% - - - Horiz. % 140.14% 130.05% 112.57% 100.00% - - -
EPS 19.43 14.85 12.28 11.41 0.00 - - - YoY % 30.84% 20.93% 7.62% 0.00% - - - Horiz. % 170.29% 130.15% 107.62% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 2.6560 2.0108 1.7742 1.5324 - - - - YoY % 32.09% 13.34% 15.78% 0.00% - - - Horiz. % 173.32% 131.22% 115.78% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 - - CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 - - -
Price 14.8000 19.2000 13.5800 14.7000 15.3400 - - -
P/RPS 11.31 9.15 7.93 9.70 0.00 - - - YoY % 23.61% 15.38% -18.25% 0.00% - - - Horiz. % 116.60% 94.33% 81.75% 100.00% - - -
P/EPS 37.11 36.47 33.07 38.72 0.00 - - - YoY % 1.75% 10.28% -14.59% 0.00% - - - Horiz. % 95.84% 94.19% 85.41% 100.00% - - -
EY 2.69 2.74 3.02 2.58 0.00 - - - YoY % -1.82% -9.27% 17.05% 0.00% - - - Horiz. % 104.26% 106.20% 117.05% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 2.72 2.69 2.29 2.88 0.00 - - - YoY % 1.12% 17.47% -20.49% 0.00% - - - Horiz. % 94.44% 93.40% 79.51% 100.00% - - -
Price Multiplier on Announcement Date 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 - - CAGR
Date 28/06/18 04/07/17 30/06/16 25/06/15 - - - -
Price 13.9000 19.0800 12.9400 14.1800 0.0000 - - -
P/RPS 10.62 9.09 7.56 9.36 0.00 - - - YoY % 16.83% 20.24% -19.23% 0.00% - - - Horiz. % 113.46% 97.12% 80.77% 100.00% - - -
P/EPS 34.86 36.24 31.51 37.36 0.00 - - - YoY % -3.81% 15.01% -15.66% 0.00% - - - Horiz. % 93.31% 97.00% 84.34% 100.00% - - -
EY 2.87 2.76 3.17 2.68 0.00 - - - YoY % 3.99% -12.93% 18.28% 0.00% - - - Horiz. % 107.09% 102.99% 118.28% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 2.55 2.68 2.18 2.78 0.00 - - - YoY % -4.85% 22.94% -21.58% 0.00% - - - Horiz. % 91.73% 96.40% 78.42% 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