[AEONCR] QoQ Annualized Quarter Result on 30-Nov-2016 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- 4.58%
YoY- 15.54%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 1,227,208 1,209,128 1,101,955 1,081,484 1,061,532 1,046,552 965,234 17.30%
PBT 395,324 407,476 351,162 330,797 314,582 336,464 301,591 19.71%
Tax -100,930 -104,228 -86,135 -84,165 -78,740 -85,556 -73,369 23.61%
NP 294,394 303,248 265,027 246,632 235,842 250,908 228,222 18.44%
-
NP to SH 294,394 303,248 265,027 246,632 235,842 250,908 228,222 18.44%
-
Tax Rate 25.53% 25.58% 24.53% 25.44% 25.03% 25.43% 24.33% -
Total Cost 932,814 905,880 836,928 834,852 825,690 795,644 737,012 16.95%
-
Net Worth 976,214 1,026,720 954,720 882,720 906,261 905,920 834,659 10.97%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 85,061 - 90,720 58,560 93,224 - 91,046 -4.42%
Div Payout % 28.89% - 34.23% 23.74% 39.53% - 39.89% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 976,214 1,026,720 954,720 882,720 906,261 905,920 834,659 10.97%
NOSH 201,281 144,000 144,000 144,000 152,826 152,769 153,148 19.92%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 23.99% 25.08% 24.05% 22.80% 22.22% 23.97% 23.64% -
ROE 30.16% 29.54% 27.76% 27.94% 26.02% 27.70% 27.34% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 609.70 839.67 765.25 751.03 694.60 685.05 630.26 -2.18%
EPS 146.26 200.60 174.55 161.56 154.32 164.24 149.02 -1.23%
DPS 42.26 0.00 63.00 40.67 61.00 0.00 59.45 -20.30%
NAPS 4.85 7.13 6.63 6.13 5.93 5.93 5.45 -7.46%
Adjusted Per Share Value based on latest NOSH - 144,000
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 240.41 236.87 215.87 211.86 207.95 205.02 189.09 17.30%
EPS 57.67 59.41 51.92 48.31 46.20 49.15 44.71 18.43%
DPS 16.66 0.00 17.77 11.47 18.26 0.00 17.84 -4.44%
NAPS 1.9124 2.0113 1.8703 1.7292 1.7754 1.7747 1.6351 10.97%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 12.48 19.20 15.70 13.32 14.98 13.58 11.92 -
P/RPS 2.05 2.29 2.05 1.77 2.16 1.98 1.89 5.55%
P/EPS 8.53 9.12 8.53 7.78 9.71 8.27 8.00 4.35%
EY 11.72 10.97 11.72 12.86 10.30 12.09 12.50 -4.19%
DY 3.39 0.00 4.01 3.05 4.07 0.00 4.99 -22.66%
P/NAPS 2.57 2.69 2.37 2.17 2.53 2.29 2.19 11.22%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 05/10/17 04/07/17 25/04/17 22/12/16 04/10/16 30/06/16 21/04/16 -
Price 12.80 19.08 16.30 14.24 14.60 12.94 12.78 -
P/RPS 2.10 2.27 2.13 1.90 2.10 1.89 2.03 2.27%
P/EPS 8.75 9.06 8.86 8.31 9.46 7.88 8.58 1.31%
EY 11.43 11.04 11.29 12.03 10.57 12.69 11.66 -1.31%
DY 3.30 0.00 3.87 2.86 4.18 0.00 4.65 -20.38%
P/NAPS 2.64 2.68 2.46 2.32 2.46 2.18 2.34 8.35%

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