[AEONCR] QoQ Annualized Quarter Result on 28-Feb-2017 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
28-Feb-2017 [#4]
Profit Trend
QoQ- 7.46%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 1,234,598 1,227,208 1,209,128 1,101,955 1,081,484 1,061,532 1,046,552 11.63%
PBT 390,625 395,324 407,476 351,162 330,797 314,582 336,464 10.45%
Tax -100,293 -100,930 -104,228 -86,135 -84,165 -78,740 -85,556 11.16%
NP 290,332 294,394 303,248 265,027 246,632 235,842 250,908 10.20%
-
NP to SH 290,332 294,394 303,248 265,027 246,632 235,842 250,908 10.20%
-
Tax Rate 25.68% 25.53% 25.58% 24.53% 25.44% 25.03% 25.43% -
Total Cost 944,266 932,814 905,880 836,928 834,852 825,690 795,644 12.08%
-
Net Worth 1,401,122 976,214 1,026,720 954,720 882,720 906,261 905,920 33.70%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 65,354 85,061 - 90,720 58,560 93,224 - -
Div Payout % 22.51% 28.89% - 34.23% 23.74% 39.53% - -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 1,401,122 976,214 1,026,720 954,720 882,720 906,261 905,920 33.70%
NOSH 247,720 201,281 144,000 144,000 144,000 152,826 152,769 37.98%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 23.52% 23.99% 25.08% 24.05% 22.80% 22.22% 23.97% -
ROE 20.72% 30.16% 29.54% 27.76% 27.94% 26.02% 27.70% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 532.21 609.70 839.67 765.25 751.03 694.60 685.05 -15.47%
EPS 149.73 146.26 200.60 174.55 161.56 154.32 164.24 -5.97%
DPS 28.17 42.26 0.00 63.00 40.67 61.00 0.00 -
NAPS 6.04 4.85 7.13 6.63 6.13 5.93 5.93 1.23%
Adjusted Per Share Value based on latest NOSH - 144,000
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 241.79 240.34 236.80 215.81 211.80 207.89 204.96 11.63%
EPS 56.86 57.65 59.39 51.90 48.30 46.19 49.14 10.20%
DPS 12.80 16.66 0.00 17.77 11.47 18.26 0.00 -
NAPS 2.744 1.9118 2.0108 1.8697 1.7287 1.7748 1.7742 33.70%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 13.60 12.48 19.20 15.70 13.32 14.98 13.58 -
P/RPS 2.56 2.05 2.29 2.05 1.77 2.16 1.98 18.66%
P/EPS 10.87 8.53 9.12 8.53 7.78 9.71 8.27 19.97%
EY 9.20 11.72 10.97 11.72 12.86 10.30 12.09 -16.63%
DY 2.07 3.39 0.00 4.01 3.05 4.07 0.00 -
P/NAPS 2.25 2.57 2.69 2.37 2.17 2.53 2.29 -1.16%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 21/12/17 05/10/17 04/07/17 25/04/17 22/12/16 04/10/16 30/06/16 -
Price 13.80 12.80 19.08 16.30 14.24 14.60 12.94 -
P/RPS 2.59 2.10 2.27 2.13 1.90 2.10 1.89 23.35%
P/EPS 11.03 8.75 9.06 8.86 8.31 9.46 7.88 25.10%
EY 9.07 11.43 11.04 11.29 12.03 10.57 12.69 -20.04%
DY 2.04 3.30 0.00 3.87 2.86 4.18 0.00 -
P/NAPS 2.28 2.64 2.68 2.46 2.32 2.46 2.18 3.03%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment