Highlights

[AEONCR] YoY Quarter Result on 2018-11-30 [#3]

Stock [AEONCR]: AEON CREDIT SERVICE (M) BHD
Announcement Date 20-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 28-Feb-2019
Quarter 30-Nov-2018  [#3]
Profit Trend QoQ -     8.06%    YoY -     23.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14  -   -  CAGR
Revenue 348,497 312,345 280,347 245,780 0  -   -  -
  YoY % 11.57% 11.41% 14.06% 0.00% - - -
  Horiz. % 141.79% 127.08% 114.06% 100.00% - - -
PBT 118,072 95,307 90,807 70,502 0  -   -  -
  YoY % 23.89% 4.96% 28.80% 0.00% - - -
  Horiz. % 167.47% 135.18% 128.80% 100.00% - - -
Tax -30,936 -24,755 -23,754 -17,140 0  -   -  -
  YoY % -24.97% -4.21% -38.59% 0.00% - - -
  Horiz. % 180.49% 144.43% 138.59% 100.00% - - -
NP 87,136 70,552 67,053 53,362 0  -   -  -
  YoY % 23.51% 5.22% 25.66% 0.00% - - -
  Horiz. % 163.29% 132.21% 125.66% 100.00% - - -
NP to SH 87,136 70,552 67,053 53,362 0  -   -  -
  YoY % 23.51% 5.22% 25.66% 0.00% - - -
  Horiz. % 163.29% 132.21% 125.66% 100.00% - - -
Tax Rate 26.20 % 25.97 % 26.16 % 24.31 % - %  -  %  -  % -
  YoY % 0.89% -0.73% 7.61% 0.00% - - -
  Horiz. % 107.77% 106.83% 107.61% 100.00% - - -
Total Cost 261,361 241,793 213,294 192,418 0  -   -  -
  YoY % 8.09% 13.36% 10.85% 0.00% - - -
  Horiz. % 135.83% 125.66% 110.85% 100.00% - - -
Net Worth 1,417,541 1,401,122 882,720 789,460 -  -   -  -
  YoY % 1.17% 58.73% 11.81% 0.00% - - -
  Horiz. % 179.56% 177.48% 111.81% 100.00% - - -
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14  -   -  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
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14  -   -  CAGR
Net Worth 1,417,541 1,401,122 882,720 789,460 -  -   -  -
  YoY % 1.17% 58.73% 11.81% 0.00% - - -
  Horiz. % 179.56% 177.48% 111.81% 100.00% - - -
NOSH 250,449 231,974 144,000 154,493 148,593  -   -  13.93%
  YoY % 7.96% 61.09% -6.79% 3.97% - - -
  Horiz. % 168.55% 156.11% 96.91% 103.97% 100.00% - -
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14  -   -  CAGR
NP Margin 25.00 % 22.59 % 23.92 % 21.71 % - %  -  %  -  % -
  YoY % 10.67% -5.56% 10.18% 0.00% - - -
  Horiz. % 115.15% 104.05% 110.18% 100.00% - - -
ROE 6.15 % 5.04 % 7.60 % 6.76 % - %  -  %  -  % -
  YoY % 22.02% -33.68% 12.43% 0.00% - - -
  Horiz. % 90.98% 74.56% 112.43% 100.00% - - -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14  -   -  CAGR
RPS 139.15 134.65 194.69 159.09 -  -   -  -
  YoY % 3.34% -30.84% 22.38% 0.00% - - -
  Horiz. % 87.47% 84.64% 122.38% 100.00% - - -
EPS 33.35 28.86 44.01 34.54 0.00  -   -  -
  YoY % 15.56% -34.42% 27.42% 0.00% - - -
  Horiz. % 96.55% 83.56% 127.42% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 5.6600 6.0400 6.1300 5.1100 -  -   -  -
  YoY % -6.29% -1.47% 19.96% 0.00% - - -
  Horiz. % 110.76% 118.20% 119.96% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 250,850
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14  -   -  CAGR
RPS 138.93 124.51 111.76 97.98 -  -   -  -
  YoY % 11.58% 11.41% 14.06% 0.00% - - -
  Horiz. % 141.79% 127.08% 114.06% 100.00% - - -
EPS 34.74 28.13 26.73 21.27 0.00  -   -  -
  YoY % 23.50% 5.24% 25.67% 0.00% - - -
  Horiz. % 163.33% 132.25% 125.67% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 5.6509 5.5855 3.5189 3.1471 -  -   -  -
  YoY % 1.17% 58.73% 11.81% 0.00% - - -
  Horiz. % 179.56% 177.48% 111.81% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14  -   -  CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14  -   -  -
Price 15.2000 13.6000 13.3200 12.9800 14.1200  -   -  -
P/RPS 10.92 10.10 6.84 8.16 0.00  -   -  -
  YoY % 8.12% 47.66% -16.18% 0.00% - - -
  Horiz. % 133.82% 123.77% 83.82% 100.00% - - -
P/EPS 43.69 44.72 28.61 37.58 0.00  -   -  -
  YoY % -2.30% 56.31% -23.87% 0.00% - - -
  Horiz. % 116.26% 119.00% 76.13% 100.00% - - -
EY 2.29 2.24 3.50 2.66 0.00  -   -  -
  YoY % 2.23% -36.00% 31.58% 0.00% - - -
  Horiz. % 86.09% 84.21% 131.58% 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 2.69 2.25 2.17 2.54 0.00  -   -  -
  YoY % 19.56% 3.69% -14.57% 0.00% - - -
  Horiz. % 105.91% 88.58% 85.43% 100.00% - - -
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14  -   -  CAGR
Date 20/12/18 21/12/17 22/12/16 22/12/15 -  -   -  -
Price 14.8400 13.8000 14.2400 11.7800 0.0000  -   -  -
P/RPS 10.66 10.25 7.31 7.40 0.00  -   -  -
  YoY % 4.00% 40.22% -1.22% 0.00% - - -
  Horiz. % 144.05% 138.51% 98.78% 100.00% - - -
P/EPS 42.65 45.37 30.58 34.11 0.00  -   -  -
  YoY % -6.00% 48.36% -10.35% 0.00% - - -
  Horiz. % 125.04% 133.01% 89.65% 100.00% - - -
EY 2.34 2.20 3.27 2.93 0.00  -   -  -
  YoY % 6.36% -32.72% 11.60% 0.00% - - -
  Horiz. % 79.86% 75.09% 111.60% 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 2.62 2.28 2.32 2.31 0.00  -   -  -
  YoY % 14.91% -1.72% 0.43% 0.00% - - -
  Horiz. % 113.42% 98.70% 100.43% 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.
 


 

235  257  547  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MYEG 1.390.00 
 ARMADA 0.19+0.005 
 DAYANG 1.38+0.05 
 HSI-C5A 0.285-0.105 
 HSI-C5D 0.26-0.08 
 IRIS 0.145+0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 PUC 0.0950.00 
Partners & Brokers