Highlights

[AEONCR] YoY Quarter Result on 2017-08-31 [#2]

Stock [AEONCR]: AEON CREDIT SERVICE (M) BHD
Announcement Date 05-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2018
Quarter 31-Aug-2017  [#2]
Profit Trend QoQ -     -5.84%    YoY -     29.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14  -   -   -  CAGR
Revenue 311,322 269,128 228,723 0  -   -   -  -
  YoY % 15.68% 17.67% 0.00% - - - -
  Horiz. % 136.11% 117.67% 100.00% - - - -
PBT 95,793 73,175 64,272 0  -   -   -  -
  YoY % 30.91% 13.85% 0.00% - - - -
  Horiz. % 149.04% 113.85% 100.00% - - - -
Tax -24,408 -17,981 -15,786 0  -   -   -  -
  YoY % -35.74% -13.90% 0.00% - - - -
  Horiz. % 154.62% 113.90% 100.00% - - - -
NP 71,385 55,194 48,486 0  -   -   -  -
  YoY % 29.33% 13.83% 0.00% - - - -
  Horiz. % 147.23% 113.83% 100.00% - - - -
NP to SH 71,385 55,194 48,486 0  -   -   -  -
  YoY % 29.33% 13.83% 0.00% - - - -
  Horiz. % 147.23% 113.83% 100.00% - - - -
Tax Rate 25.48 % 24.57 % 24.56 % - %  -  %  -  %  -  % -
  YoY % 3.70% 0.04% 0.00% - - - -
  Horiz. % 103.75% 100.04% 100.00% - - - -
Total Cost 239,937 213,934 180,237 0  -   -   -  -
  YoY % 12.15% 18.70% 0.00% - - - -
  Horiz. % 133.12% 118.70% 100.00% - - - -
Net Worth 974,985 906,649 775,467 -  -   -   -  -
  YoY % 7.54% 16.92% 0.00% - - - -
  Horiz. % 125.73% 116.92% 100.00% - - - -
Dividend
31/08/17 31/08/16 31/08/15 31/08/14  -   -   -  CAGR
Div 42,477 46,632 46,019 -  -   -   -  -
  YoY % -8.91% 1.33% 0.00% - - - -
  Horiz. % 92.30% 101.33% 100.00% - - - -
Div Payout % 59.50 % 84.49 % 94.91 % - %  -  %  -  %  -  % -
  YoY % -29.58% -10.98% 0.00% - - - -
  Horiz. % 62.69% 89.02% 100.00% - - - -
Equity
31/08/17 31/08/16 31/08/15 31/08/14  -   -   -  CAGR
Net Worth 974,985 906,649 775,467 -  -   -   -  -
  YoY % 7.54% 16.92% 0.00% - - - -
  Horiz. % 125.73% 116.92% 100.00% - - - -
NOSH 201,027 152,891 154,168 143,992  -   -   -  11.75%
  YoY % 31.48% -0.83% 7.07% - - - -
  Horiz. % 139.61% 106.18% 107.07% 100.00% - - -
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14  -   -   -  CAGR
NP Margin 22.93 % 20.51 % 21.20 % - %  -  %  -  %  -  % -
  YoY % 11.80% -3.25% 0.00% - - - -
  Horiz. % 108.16% 96.75% 100.00% - - - -
ROE 7.32 % 6.09 % 6.25 % - %  -  %  -  %  -  % -
  YoY % 20.20% -2.56% 0.00% - - - -
  Horiz. % 117.12% 97.44% 100.00% - - - -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14  -   -   -  CAGR
RPS 154.87 176.02 148.36 -  -   -   -  -
  YoY % -12.02% 18.64% 0.00% - - - -
  Horiz. % 104.39% 118.64% 100.00% - - - -
EPS 35.51 36.10 31.45 0.00  -   -   -  -
  YoY % -1.63% 14.79% 0.00% - - - -
  Horiz. % 112.91% 114.79% 100.00% - - - -
DPS 21.13 30.50 29.85 0.00  -   -   -  -
  YoY % -30.72% 2.18% 0.00% - - - -
  Horiz. % 70.79% 102.18% 100.00% - - - -
NAPS 4.8500 5.9300 5.0300 -  -   -   -  -
  YoY % -18.21% 17.89% 0.00% - - - -
  Horiz. % 96.42% 117.89% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 247,143
31/08/17 31/08/16 31/08/15 31/08/14  -   -   -  CAGR
RPS 125.97 108.90 92.55 -  -   -   -  -
  YoY % 15.67% 17.67% 0.00% - - - -
  Horiz. % 136.11% 117.67% 100.00% - - - -
EPS 28.88 22.33 19.62 0.00  -   -   -  -
  YoY % 29.33% 13.81% 0.00% - - - -
  Horiz. % 147.20% 113.81% 100.00% - - - -
DPS 17.19 18.87 18.62 0.00  -   -   -  -
  YoY % -8.90% 1.34% 0.00% - - - -
  Horiz. % 92.32% 101.34% 100.00% - - - -
NAPS 3.9450 3.6685 3.1377 -  -   -   -  -
  YoY % 7.54% 16.92% 0.00% - - - -
  Horiz. % 125.73% 116.92% 100.00% - - - -
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14  -   -   -  CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14  -   -   -  -
Price 12.4800 14.9800 12.1800 16.6200  -   -   -  -
P/RPS 8.06 8.51 8.21 0.00  -   -   -  -
  YoY % -5.29% 3.65% 0.00% - - - -
  Horiz. % 98.17% 103.65% 100.00% - - - -
P/EPS 35.15 41.50 38.73 0.00  -   -   -  -
  YoY % -15.30% 7.15% 0.00% - - - -
  Horiz. % 90.76% 107.15% 100.00% - - - -
EY 2.85 2.41 2.58 0.00  -   -   -  -
  YoY % 18.26% -6.59% 0.00% - - - -
  Horiz. % 110.47% 93.41% 100.00% - - - -
DY 1.69 2.04 2.45 0.00  -   -   -  -
  YoY % -17.16% -16.73% 0.00% - - - -
  Horiz. % 68.98% 83.27% 100.00% - - - -
P/NAPS 2.57 2.53 2.42 0.00  -   -   -  -
  YoY % 1.58% 4.55% 0.00% - - - -
  Horiz. % 106.20% 104.55% 100.00% - - - -
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14  -   -   -  CAGR
Date 05/10/17 04/10/16 06/10/15 -  -   -   -  -
Price 12.8000 14.6000 13.5800 0.0000  -   -   -  -
P/RPS 8.27 8.29 9.15 0.00  -   -   -  -
  YoY % -0.24% -9.40% 0.00% - - - -
  Horiz. % 90.38% 90.60% 100.00% - - - -
P/EPS 36.05 40.44 43.18 0.00  -   -   -  -
  YoY % -10.86% -6.35% 0.00% - - - -
  Horiz. % 83.49% 93.65% 100.00% - - - -
EY 2.77 2.47 2.32 0.00  -   -   -  -
  YoY % 12.15% 6.47% 0.00% - - - -
  Horiz. % 119.40% 106.47% 100.00% - - - -
DY 1.65 2.09 2.20 0.00  -   -   -  -
  YoY % -21.05% -5.00% 0.00% - - - -
  Horiz. % 75.00% 95.00% 100.00% - - - -
P/NAPS 2.64 2.46 2.70 0.00  -   -   -  -
  YoY % 7.32% -8.89% 0.00% - - - -
  Horiz. % 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.
 


 

221  301  575  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.165+0.005 
 MNC 0.100.00 
 NETX 0.055-0.005 
 PALETTE 0.395+0.03 
 NEXGRAM 0.040.00 
 APFT 0.025-0.01 
 IFCAMSC 0.425+0.025 
 PTRANS-WA 0.195+0.025 
 ASIABIO 0.20-0.01 
 TIGER 0.05+0.005 
Partners & Brokers