[AEONCR] YoY Quarter Result on 2019-05-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Revenue 390,571 410,966 385,272 378,588 325,718 302,282 261,638 6.90% YoY % -4.96% 6.67% 1.77% 16.23% 7.75% 15.53% - Horiz. % 149.28% 157.07% 147.25% 144.70% 124.49% 115.53% 100.00%
PBT 215,535 215,858 37,086 112,668 131,763 101,869 84,116 16.97% YoY % -0.15% 482.05% -67.08% -14.49% 29.35% 21.11% - Horiz. % 256.24% 256.62% 44.09% 133.94% 156.64% 121.11% 100.00%
Tax -52,466 -52,766 -10,807 -28,068 -32,528 -26,057 -21,389 16.12% YoY % 0.57% -388.26% 61.50% 13.71% -24.83% -21.82% - Horiz. % 245.29% 246.70% 50.53% 131.23% 152.08% 121.82% 100.00%
NP 163,069 163,092 26,279 84,600 99,235 75,812 62,727 17.25% YoY % -0.01% 520.62% -68.94% -14.75% 30.90% 20.86% - Horiz. % 259.97% 260.00% 41.89% 134.87% 158.20% 120.86% 100.00%
NP to SH 163,069 163,092 26,279 84,600 99,235 75,812 62,727 17.25% YoY % -0.01% 520.62% -68.94% -14.75% 30.90% 20.86% - Horiz. % 259.97% 260.00% 41.89% 134.87% 158.20% 120.86% 100.00%
Tax Rate 24.34 % 24.44 % 29.14 % 24.91 % 24.69 % 25.58 % 25.43 % -0.73% YoY % -0.41% -16.13% 16.98% 0.89% -3.48% 0.59% - Horiz. % 95.71% 96.11% 114.59% 97.96% 97.09% 100.59% 100.00%
Total Cost 227,502 247,874 358,993 293,988 226,483 226,470 198,911 2.26% YoY % -8.22% -30.95% 22.11% 29.81% 0.01% 13.85% - Horiz. % 114.37% 124.62% 180.48% 147.80% 113.86% 113.85% 100.00%
Net Worth 2,221,176 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 905,920 16.11% YoY % 18.85% 21.80% -3.69% 17.47% 32.09% 13.33% - Horiz. % 245.18% 206.29% 169.37% 175.86% 149.70% 113.33% 100.00%
Dividend 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 2,221,176 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 905,920 16.11% YoY % 18.85% 21.80% -3.69% 17.47% 32.09% 13.33% - Horiz. % 245.18% 206.29% 169.37% 175.86% 149.70% 113.33% 100.00%
NOSH 255,307 255,307 255,308 255,308 248,841 144,000 152,769 8.93% YoY % 0.00% -0.00% 0.00% 2.60% 72.81% -5.74% - Horiz. % 167.12% 167.12% 167.12% 167.12% 162.89% 94.26% 100.00%
Ratio Analysis 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 41.75 % 39.69 % 6.82 % 22.35 % 30.47 % 25.08 % 23.97 % 9.68% YoY % 5.19% 481.96% -69.49% -26.65% 21.49% 4.63% - Horiz. % 174.18% 165.58% 28.45% 93.24% 127.12% 104.63% 100.00%
ROE 7.34 % 8.73 % 1.71 % 5.31 % 7.32 % 7.38 % 6.92 % 0.99% YoY % -15.92% 410.53% -67.80% -27.46% -0.81% 6.65% - Horiz. % 106.07% 126.16% 24.71% 76.73% 105.78% 106.65% 100.00%
Per Share 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 152.98 160.97 150.90 148.29 130.89 209.92 171.26 -1.86% YoY % -4.96% 6.67% 1.76% 13.29% -37.65% 22.57% - Horiz. % 89.33% 93.99% 88.11% 86.59% 76.43% 122.57% 100.00%
EPS 63.87 63.88 10.29 32.69 38.43 50.15 41.06 7.64% YoY % -0.02% 520.80% -68.52% -14.94% -23.37% 22.14% - Horiz. % 155.55% 155.58% 25.06% 79.62% 93.59% 122.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 8.7000 7.3200 6.0100 6.2400 5.4500 7.1300 5.9300 6.59% YoY % 18.85% 21.80% -3.69% 14.50% -23.56% 20.24% - Horiz. % 146.71% 123.44% 101.35% 105.23% 91.91% 120.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 510,615 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 76.49 80.48 75.45 74.14 63.79 59.20 51.24 6.90% YoY % -4.96% 6.67% 1.77% 16.23% 7.75% 15.53% - Horiz. % 149.28% 157.06% 147.25% 144.69% 124.49% 115.53% 100.00%
EPS 31.94 31.94 5.15 16.57 19.43 14.85 12.28 17.26% YoY % 0.00% 520.19% -68.92% -14.72% 30.84% 20.93% - Horiz. % 260.10% 260.10% 41.94% 134.93% 158.22% 120.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 4.3500 3.6600 3.0050 3.1200 2.6560 2.0108 1.7742 16.11% YoY % 18.85% 21.80% -3.69% 17.47% 32.09% 13.34% - Horiz. % 245.18% 206.29% 169.37% 175.85% 149.70% 113.34% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 -
Price 14.5600 11.9000 8.9800 16.1000 14.8000 19.2000 13.5800 -
P/RPS 9.52 7.39 5.95 10.86 11.31 9.15 7.93 3.09% YoY % 28.82% 24.20% -45.21% -3.98% 23.61% 15.38% - Horiz. % 120.05% 93.19% 75.03% 136.95% 142.62% 115.38% 100.00%
P/EPS 22.80 18.63 87.24 48.59 37.11 36.47 33.07 -6.01% YoY % 22.38% -78.65% 79.54% 30.94% 1.75% 10.28% - Horiz. % 68.94% 56.34% 263.80% 146.93% 112.22% 110.28% 100.00%
EY 4.39 5.37 1.15 2.06 2.69 2.74 3.02 6.43% YoY % -18.25% 366.96% -44.17% -23.42% -1.82% -9.27% - Horiz. % 145.36% 177.81% 38.08% 68.21% 89.07% 90.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.67 1.63 1.49 2.58 2.72 2.69 2.29 -5.12% YoY % 2.45% 9.40% -42.25% -5.15% 1.12% 17.47% - Horiz. % 72.93% 71.18% 65.07% 112.66% 118.78% 117.47% 100.00%
Price Multiplier on Announcement Date 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 04/07/22 06/07/21 25/06/20 27/06/19 28/06/18 04/07/17 30/06/16 -
Price 13.6200 11.7800 9.6800 16.9200 13.9000 19.0800 12.9400 -
P/RPS 8.90 7.32 6.41 11.41 10.62 9.09 7.56 2.76% YoY % 21.58% 14.20% -43.82% 7.44% 16.83% 20.24% - Horiz. % 117.72% 96.83% 84.79% 150.93% 140.48% 120.24% 100.00%
P/EPS 21.32 18.44 94.04 51.06 34.86 36.24 31.51 -6.30% YoY % 15.62% -80.39% 84.18% 46.47% -3.81% 15.01% - Horiz. % 67.66% 58.52% 298.44% 162.04% 110.63% 115.01% 100.00%
EY 4.69 5.42 1.06 1.96 2.87 2.76 3.17 6.74% YoY % -13.47% 411.32% -45.92% -31.71% 3.99% -12.93% - Horiz. % 147.95% 170.98% 33.44% 61.83% 90.54% 87.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.57 1.61 1.61 2.71 2.55 2.68 2.18 -5.32% YoY % -2.48% 0.00% -40.59% 6.27% -4.85% 22.94% - Horiz. % 72.02% 73.85% 73.85% 124.31% 116.97% 122.94% 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 First Quarter ended 31.05.2019.pdf 
