[AEONCR] QoQ Annualized Quarter Result on 28-Feb-2019 [#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- -0.39%

YoY- 18.19%

Quarter Report

ACSM - Quarterly Results for the Fourth Quarter ended 28.02.2019.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	CAGR
Annualized Quarter Result
Revenue	1,580,661	1,566,068	1,514,352	1,365,843	1,341,742	1,315,620	1,302,872	13.73%
YoY %	0.93%	3.42%	10.87%	1.80%	1.99%	0.98%	-	-
Horiz. %	121.32%	120.20%	116.23%	104.83%	102.98%	100.98%	100.00%	-
PBT	363,212	359,088	450,672	472,191	476,090	477,992	527,052	-21.96%
YoY %	1.15%	-20.32%	-4.56%	-0.82%	-0.40%	-9.31%	-	-
Horiz. %	68.91%	68.13%	85.51%	89.59%	90.33%	90.69%	100.00%	-
Tax	-91,669	-91,634	-112,272	-117,567	-120,076	-118,242	-130,112	-20.80%
YoY %	-0.04%	18.38%	4.50%	2.09%	-1.55%	9.12%	-	-
Horiz. %	70.45%	70.43%	86.29%	90.36%	92.29%	90.88%	100.00%	-
NP	271,542	267,454	338,400	354,624	356,014	359,750	396,940	-22.34%
YoY %	1.53%	-20.97%	-4.57%	-0.39%	-1.04%	-9.37%	-	-
Horiz. %	68.41%	67.38%	85.25%	89.34%	89.69%	90.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	271,542	267,454	338,400	354,624	356,014	359,750	396,940	-22.34%
YoY %	1.53%	-20.97%	-4.57%	-0.39%	-1.04%	-9.37%	-	-
Horiz. %	68.41%	67.38%	85.25%	89.34%	89.69%	90.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.24%	25.52%	24.91%	24.90%	25.22%	24.74%	24.69%	-
YoY %	-1.10%	2.45%	0.04%	-1.27%	1.94%	0.20%	-	-
Horiz. %	102.23%	103.36%	100.89%	100.85%	102.15%	100.20%	100.00%	-
Total Cost	1,309,118	1,298,614	1,175,952	1,011,219	985,728	955,870	905,932	27.78%
YoY %	0.81%	10.43%	16.29%	2.59%	3.12%	5.51%	-	-
Horiz. %	144.51%	143.35%	129.81%	111.62%	108.81%	105.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,542,060	1,549,719	1,593,121	1,526,741	1,417,541	1,392,929	1,356,183	8.93%
YoY %	-0.49%	-2.72%	4.35%	7.70%	1.77%	2.71%	-	-
Horiz. %	113.71%	114.27%	117.47%	112.58%	104.52%	102.71%	100.00%	-

	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	CAGR
Dividend
Div	75,741	113,612	-	113,867	74,299	111,084	-	-
YoY %	-33.33%	0.00%	-	53.26%	-33.11%	0.00%	-	-
Horiz. %	68.18%	102.28%	-	102.51%	66.89%	100.00%	-	-
Div Payout %	27.89%	42.48%	-	32.11%	20.87%	30.88%	-	-
YoY %	-34.35%	0.00%	-	53.86%	-32.42%	0.00%	-	-
Horiz. %	90.32%	137.56%	-	103.98%	67.58%	100.00%	-	-

	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	CAGR
Equity
Net Worth	1,542,060	1,549,719	1,593,121	1,526,741	1,417,541	1,392,929	1,356,183	8.93%
YoY %	-0.49%	-2.72%	4.35%	7.70%	1.77%	2.71%	-	-
Horiz. %	113.71%	114.27%	117.47%	112.58%	104.52%	102.71%	100.00%	-
NOSH	253,604	250,893	250,868	250,802	250,733	249,735	249,199	1.17%
YoY %	1.08%	0.01%	0.03%	0.03%	0.40%	0.22%	-	-
Horiz. %	101.77%	100.68%	100.67%	100.64%	100.62%	100.22%	100.00%	-

	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	CAGR
Ratio Analysis
NP Margin	17.18%	17.08%	22.35%	25.96%	26.53%	27.34%	30.47%	-
YoY %	0.59%	-23.58%	-13.91%	-2.15%	-2.96%	-10.27%	-	-
Horiz. %	56.38%	56.06%	73.35%	85.20%	87.07%	89.73%	100.00%	-
ROE	17.61%	17.26%	21.24%	23.23%	25.11%	25.83%	29.27%	-
YoY %	2.03%	-18.74%	-8.57%	-7.49%	-2.79%	-11.75%	-	-
Horiz. %	60.16%	58.97%	72.57%	79.36%	85.79%	88.25%	100.00%	-

	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	CAGR
Per Share
RPS	619.12	613.40	593.15	534.98	535.73	527.03	523.58	11.81%
YoY %	0.93%	3.41%	10.87%	-0.14%	1.65%	0.66%	-	-
Horiz. %	118.25%	117.15%	113.29%	102.18%	102.32%	100.66%	100.00%	-
EPS	101.49	97.46	130.76	133.55	137.07	138.90	153.72	-24.15%
YoY %	4.14%	-25.47%	-2.09%	-2.57%	-1.32%	-9.64%	-	-
Horiz. %	66.02%	63.40%	85.06%	86.88%	89.17%	90.36%	100.00%	-
DPS	29.67	44.50	0.00	44.60	29.67	44.50	0.00	-
YoY %	-33.33%	0.00%	0.00%	50.32%	-33.33%	0.00%	-	-
Horiz. %	66.67%	100.00%	0.00%	100.22%	66.67%	100.00%	-	-
NAPS	6.04	6.07	6.24	5.98	5.66	5.58	5.45	7.08%
YoY %	-0.49%	-2.72%	4.35%	5.65%	1.43%	2.39%	-	-
Horiz. %	110.83%	111.38%	114.50%	109.72%	103.85%	102.39%	100.00%	-

	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	CAGR
Adjusted Per Share Value based on latest NOSH - 250,802
RPS	309.56	306.70	296.57	267.49	262.77	257.65	255.16	13.73%
YoY %	0.93%	3.42%	10.87%	1.80%	1.99%	0.98%	-	-
Horiz. %	121.32%	120.20%	116.23%	104.83%	102.98%	100.98%	100.00%	-
EPS	53.18	52.38	66.27	69.45	69.72	70.45	77.74	-22.34%
YoY %	1.53%	-20.96%	-4.58%	-0.39%	-1.04%	-9.38%	-	-
Horiz. %	68.41%	67.38%	85.25%	89.34%	89.68%	90.62%	100.00%	-
DPS	14.83	22.25	0.00	22.30	14.55	21.76	0.00	-
YoY %	-33.35%	0.00%	0.00%	53.26%	-33.13%	0.00%	-	-
Horiz. %	68.15%	102.25%	0.00%	102.48%	66.87%	100.00%	-	-
NAPS	3.02	3.035	3.12	2.99	2.7761	2.7279	2.656	8.93%
YoY %	-0.49%	-2.72%	4.35%	7.71%	1.77%	2.71%	-	-
Horiz. %	113.70%	114.27%	117.47%	112.58%	104.52%	102.71%	100.00%	-

	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/19	30/08/19	31/05/19	28/02/19	30/11/18	30/08/18	31/05/18	-
Price	14.72	15.00	16.10	16.54	15.20	15.10	14.80	-
P/RPS	2.38	2.45	2.71	3.09	2.84	2.87	2.83	-10.89%
YoY %	-2.86%	-9.59%	-12.30%	8.80%	-1.05%	1.41%	-	-
Horiz. %	84.10%	86.57%	95.76%	109.19%	100.35%	101.41%	100.00%	-
P/EPS	13.84	14.32	12.15	11.91	10.69	10.48	9.28	30.50%
YoY %	-3.35%	17.86%	2.02%	11.41%	2.00%	12.93%	-	-
Horiz. %	149.14%	154.31%	130.93%	128.34%	115.19%	112.93%	100.00%	-
EY	7.23	6.98	8.23	8.40	9.35	9.54	10.78	-23.36%
YoY %	3.58%	-15.19%	-2.02%	-10.16%	-1.99%	-11.50%	-	-
Horiz. %	67.07%	64.75%	76.35%	77.92%	86.73%	88.50%	100.00%	-
DY	2.02	2.97	0.00	2.70	1.95	2.95	0.00	-
YoY %	-31.99%	0.00%	0.00%	38.46%	-33.90%	0.00%	-	-
Horiz. %	68.47%	100.68%	0.00%	91.53%	66.10%	100.00%	-	-
P/NAPS	2.44	2.47	2.58	2.77	2.69	2.71	2.72	-6.98%
YoY %	-1.21%	-4.26%	-6.86%	2.97%	-0.74%	-0.37%	-	-
Horiz. %	89.71%	90.81%	94.85%	101.84%	98.90%	99.63%	100.00%	-

	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	31/05/18	CAGR
Price Multiplier on Announcement Date
Date	19/12/19	26/09/19	27/06/19	25/04/19	20/12/18	04/10/18	28/06/18	-
Price	14.72	14.96	16.92	16.78	14.84	15.86	13.90	-
P/RPS	2.38	2.44	2.85	3.14	2.77	3.01	2.65	-6.90%
YoY %	-2.46%	-14.39%	-9.24%	13.36%	-7.97%	13.58%	-	-
Horiz. %	89.81%	92.08%	107.55%	118.49%	104.53%	113.58%	100.00%	-
P/EPS	13.84	14.28	12.77	12.08	10.44	11.01	8.71	36.13%
YoY %	-3.08%	11.82%	5.71%	15.71%	-5.18%	26.41%	-	-
Horiz. %	158.90%	163.95%	146.61%	138.69%	119.86%	126.41%	100.00%	-
EY	7.23	7.00	7.83	8.28	9.58	9.09	11.48	-26.50%
YoY %	3.29%	-10.60%	-5.43%	-13.57%	5.39%	-20.82%	-	-
Horiz. %	62.98%	60.98%	68.21%	72.13%	83.45%	79.18%	100.00%	-
DY	2.02	2.97	0.00	2.66	2.00	2.81	0.00	-
YoY %	-31.99%	0.00%	0.00%	33.00%	-28.83%	0.00%	-	-
Horiz. %	71.89%	105.69%	0.00%	94.66%	71.17%	100.00%	-	-
P/NAPS	2.44	2.46	2.71	2.81	2.62	2.84	2.55	-2.89%
YoY %	-0.81%	-9.23%	-3.56%	7.25%	-7.75%	11.37%	-	-
Horiz. %	95.69%	96.47%	106.27%	110.20%	102.75%	111.37%	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 ⃤ & 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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 12:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-07 12:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-07 12:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-07 12:20:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-07 12:10:00

TURTLE SYSTEM 20

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

396

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

PTRANS

PERAK TRANSIT BERHAD

341

HLIND

HONG LEONG INDUSTRIES BHD

329

SNS

SNS NETWORK TECHNOLOGY BERHAD

321

MYEG

MY E.G. SERVICES BHD

295

DNEX

DAGANG NEXCHANGE BERHAD

282

YTL

YTL CORPORATION BHD

259

PBBANK

PUBLIC BANK BHD

225

Daily Stocks

INGENIEU

0.105

-0.005

298,783,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.155

-0.025

98,445,000

ICONIC

0.125

+0.01

81,169,000

HSI-HUT

0.22

+0.015

79,111,600

CAPITALA

0.91

+0.07

75,618,600

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.07

0.00

73,902,100

MYEG

0.93

+0.015

68,657,600

SNS

0.485

+0.015

60,394,200

More active Stocks

CARLSBG

19.44

+0.74

324,500

MPI

31.60

+0.60

100,100

HLBANK

19.82

+0.48

268,000

HEIM

23.78

+0.46

129,900

NESTLE

128.30

+0.30

7,500

RANHILL

1.40

+0.21

26,083,900

AIRPORT

10.40

+0.20

1,859,000

CHGP

2.61

+0.20

1,343,800

F&N

32.42

+0.18

51,500

HLFG

17.26

+0.16

97,500

More gainer Stocks

AJI

19.60

-0.44

331,800

DLADY

34.24

-0.26

5,300

PERTAMA

2.21

-0.19

6,022,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.38

-0.16

241,300

KUAISHO-C17

0.08

-0.12

58,800

LPI

12.08

-0.12

55,300

HSI-HU1

0.09

-0.11

740,000

HSI-CVH

0.825

-0.10

1,152,200

PLB

1.05

-0.10

59,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More