Highlights

[AEONCR] YoY Quarter Result on 2019-02-28 [#4]

Stock [AEONCR]: AEON CREDIT SERVICE (M) BHD
Announcement Date 25-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2019
Quarter 28-Feb-2019  [#4]
Profit Trend QoQ -     0.55%    YoY -     6.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15  -  CAGR
Revenue 359,536 309,173 290,842 258,292 258,292 18,795  -  109.03%
  YoY % 16.29% 6.30% 12.60% 0.00% 1,274.26% - -
  Horiz. % 1,912.93% 1,644.97% 1,547.44% 1,374.26% 1,374.26% 100.00% -
PBT 115,123 105,366 103,064 90,551 90,551 11,227  -  78.88%
  YoY % 9.26% 2.23% 13.82% 0.00% 706.55% - -
  Horiz. % 1,025.41% 938.51% 918.00% 806.55% 806.55% 100.00% -
Tax -27,510 -23,058 -23,011 -22,418 -22,418 -2,870  -  75.89%
  YoY % -19.31% -0.20% -2.65% 0.00% -681.11% - -
  Horiz. % 958.54% 803.41% 801.78% 781.11% 781.11% 100.00% -
NP 87,613 82,308 80,053 68,133 68,133 8,357  -  79.87%
  YoY % 6.45% 2.82% 17.50% 0.00% 715.28% - -
  Horiz. % 1,048.38% 984.90% 957.92% 815.28% 815.28% 100.00% -
NP to SH 87,613 82,308 80,053 68,133 68,133 8,357  -  79.87%
  YoY % 6.45% 2.82% 17.50% 0.00% 715.28% - -
  Horiz. % 1,048.38% 984.90% 957.92% 815.28% 815.28% 100.00% -
Tax Rate 23.90 % 21.88 % 22.33 % 24.76 % 24.76 % 25.56 %  -  % -1.66%
  YoY % 9.23% -2.02% -9.81% 0.00% -3.13% - -
  Horiz. % 93.51% 85.60% 87.36% 96.87% 96.87% 100.00% -
Total Cost 271,923 226,865 210,789 190,159 190,159 10,438  -  125.80%
  YoY % 19.86% 7.63% 10.85% 0.00% 1,721.80% - -
  Horiz. % 2,605.13% 2,173.45% 2,019.44% 1,821.80% 1,821.80% 100.00% -
Net Worth 1,526,741 1,580,632 954,720 823,701 823,701 680,086  -  22.39%
  YoY % -3.41% 65.56% 15.91% 0.00% 21.12% - -
  Horiz. % 224.49% 232.42% 140.38% 121.12% 121.12% 100.00% -
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15  -  CAGR
Div 57,061 49,627 46,800 44,736 44,736 42,649  -  7.54%
  YoY % 14.98% 6.04% 4.61% 0.00% 4.89% - -
  Horiz. % 133.79% 116.36% 109.73% 104.89% 104.89% 100.00% -
Div Payout % 65.13 % 60.29 % 58.46 % 65.66 % 65.66 % 510.34 %  -  % -40.21%
  YoY % 8.03% 3.13% -10.97% 0.00% -87.13% - -
  Horiz. % 12.76% 11.81% 11.46% 12.87% 12.87% 100.00% -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15  -  CAGR
Net Worth 1,526,741 1,580,632 954,720 823,701 823,701 680,086  -  22.39%
  YoY % -3.41% 65.56% 15.91% 0.00% 21.12% - -
  Horiz. % 224.49% 232.42% 140.38% 121.12% 121.12% 100.00% -
NOSH 255,308 248,137 144,000 151,137 151,137 144,086  -  15.36%
  YoY % 2.89% 72.32% -4.72% 0.00% 4.89% - -
  Horiz. % 177.19% 172.21% 99.94% 104.89% 104.89% 100.00% -
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15  -  CAGR
NP Margin 24.37 % 26.62 % 27.52 % 26.38 % 26.38 % 44.46 %  -  % -13.95%
  YoY % -8.45% -3.27% 4.32% 0.00% -40.67% - -
  Horiz. % 54.81% 59.87% 61.90% 59.33% 59.33% 100.00% -
ROE 5.74 % 5.21 % 8.38 % 8.27 % 8.27 % 1.23 %  -  % 46.94%
  YoY % 10.17% -37.83% 1.33% 0.00% 572.36% - -
  Horiz. % 466.67% 423.58% 681.30% 672.36% 672.36% 100.00% -
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15  -  CAGR
RPS 140.82 124.60 201.97 170.90 170.90 13.04  -  81.20%
  YoY % 13.02% -38.31% 18.18% 0.00% 1,210.58% - -
  Horiz. % 1,079.91% 955.52% 1,548.85% 1,310.58% 1,310.58% 100.00% -
EPS 33.04 31.87 53.38 45.08 45.08 5.80  -  54.44%
  YoY % 3.67% -40.30% 18.41% 0.00% 677.24% - -
  Horiz. % 569.66% 549.48% 920.34% 777.24% 777.24% 100.00% -
DPS 22.35 20.00 32.50 29.60 29.60 29.60  -  -6.78%
  YoY % 11.75% -38.46% 9.80% 0.00% 0.00% - -
  Horiz. % 75.51% 67.57% 109.80% 100.00% 100.00% 100.00% -
NAPS 5.9800 6.3700 6.6300 5.4500 5.4500 4.7200  -  6.09%
  YoY % -6.12% -3.92% 21.65% 0.00% 15.47% - -
  Horiz. % 126.69% 134.96% 140.47% 115.47% 115.47% 100.00% -
Adjusted Per Share Value based on latest NOSH - 250,868
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15  -  CAGR
RPS 143.32 123.24 115.93 102.96 102.96 7.49  -  109.04%
  YoY % 16.29% 6.31% 12.60% 0.00% 1,274.63% - -
  Horiz. % 1,913.48% 1,645.39% 1,547.80% 1,374.63% 1,374.63% 100.00% -
EPS 34.92 32.81 31.91 27.16 27.16 3.33  -  79.88%
  YoY % 6.43% 2.82% 17.49% 0.00% 715.62% - -
  Horiz. % 1,048.65% 985.29% 958.26% 815.62% 815.62% 100.00% -
DPS 22.75 19.78 18.66 17.83 17.83 17.00  -  7.55%
  YoY % 15.02% 6.00% 4.66% 0.00% 4.88% - -
  Horiz. % 133.82% 116.35% 109.76% 104.88% 104.88% 100.00% -
NAPS 6.0858 6.3006 3.8057 3.2834 3.2834 2.7109  -  22.39%
  YoY % -3.41% 65.56% 15.91% 0.00% 21.12% - -
  Horiz. % 224.49% 232.42% 140.39% 121.12% 121.12% 100.00% -
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15  -  CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15  -  -
Price 16.5400 13.3000 15.7000 11.9200 11.7200 13.3000  -  -
P/RPS 11.75 10.67 7.77 6.97 6.86 0.00  -  -
  YoY % 10.12% 37.32% 11.48% 1.60% 0.00% - -
  Horiz. % 171.28% 155.54% 113.27% 101.60% 100.00% - -
P/EPS 48.20 40.10 28.24 26.44 26.00 0.00  -  -
  YoY % 20.20% 42.00% 6.81% 1.69% 0.00% - -
  Horiz. % 185.38% 154.23% 108.62% 101.69% 100.00% - -
EY 2.07 2.49 3.54 3.78 3.85 0.00  -  -
  YoY % -16.87% -29.66% -6.35% -1.82% 0.00% - -
  Horiz. % 53.77% 64.68% 91.95% 98.18% 100.00% - -
DY 1.35 1.50 2.07 2.48 2.53 0.00  -  -
  YoY % -10.00% -27.54% -16.53% -1.98% 0.00% - -
  Horiz. % 53.36% 59.29% 81.82% 98.02% 100.00% - -
P/NAPS 2.77 2.09 2.37 2.19 2.15 2.82  -  -0.45%
  YoY % 32.54% -11.81% 8.22% 1.86% -23.76% - -
  Horiz. % 98.23% 74.11% 84.04% 77.66% 76.24% 100.00% -
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15  -  CAGR
Date 25/04/19 27/04/18 25/04/17 21/04/16 - 20/04/15  -  -
Price 16.7800 12.8200 16.3000 12.7800 0.0000 14.4800  -  -
P/RPS 11.92 10.29 8.07 7.48 0.00 0.00  -  -
  YoY % 15.84% 27.51% 7.89% 0.00% 0.00% - -
  Horiz. % 159.36% 137.57% 107.89% 100.00% - - -
P/EPS 48.90 38.65 29.32 28.35 0.00 0.00  -  -
  YoY % 26.52% 31.82% 3.42% 0.00% 0.00% - -
  Horiz. % 172.49% 136.33% 103.42% 100.00% - - -
EY 2.05 2.59 3.41 3.53 0.00 0.00  -  -
  YoY % -20.85% -24.05% -3.40% 0.00% 0.00% - -
  Horiz. % 58.07% 73.37% 96.60% 100.00% - - -
DY 1.33 1.56 1.99 2.32 0.00 0.00  -  -
  YoY % -14.74% -21.61% -14.22% 0.00% 0.00% - -
  Horiz. % 57.33% 67.24% 85.78% 100.00% - - -
P/NAPS 2.81 2.01 2.46 2.34 0.00 3.07  -  -2.19%
  YoY % 39.80% -18.29% 5.13% 0.00% 0.00% - -
  Horiz. % 91.53% 65.47% 80.13% 76.22% 0.00% 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.
 


 

211  290  526  1209 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.20+0.015 
 VC 0.250.00 
 HSI-C5J 0.235-0.02 
 HSI-C5H 0.255-0.025 
 KNM 0.19-0.01 
 EKOVEST 0.73-0.04 
 SAPNRG 0.290.00 
 LAMBO 0.060.00 
 PHB-OR 0.0050.00 
 EKOVEST-WB 0.24-0.04 
Partners & Brokers