[AEONCR] QoQ Annualized Quarter Result on 30-Nov-2017 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- -1.38%
YoY- 17.72%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 1,315,620 1,302,872 1,235,122 1,234,598 1,227,208 1,209,128 1,101,955 12.50%
PBT 477,992 527,052 398,335 390,625 395,324 407,476 351,162 22.75%
Tax -118,242 -130,112 -98,278 -100,293 -100,930 -104,228 -86,135 23.44%
NP 359,750 396,940 300,057 290,332 294,394 303,248 265,027 22.52%
-
NP to SH 359,750 396,940 300,057 290,332 294,394 303,248 265,027 22.52%
-
Tax Rate 24.74% 24.69% 24.67% 25.68% 25.53% 25.58% 24.53% -
Total Cost 955,870 905,932 935,065 944,266 932,814 905,880 836,928 9.23%
-
Net Worth 1,392,929 1,356,183 1,580,632 1,401,122 976,214 1,026,720 954,720 28.54%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 111,084 - 102,058 65,354 85,061 - 90,720 14.41%
Div Payout % 30.88% - 34.01% 22.51% 28.89% - 34.23% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 1,392,929 1,356,183 1,580,632 1,401,122 976,214 1,026,720 954,720 28.54%
NOSH 249,735 249,199 248,449 247,720 201,281 144,000 144,000 44.20%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 27.34% 30.47% 24.29% 23.52% 23.99% 25.08% 24.05% -
ROE 25.83% 29.27% 18.98% 20.72% 30.16% 29.54% 27.76% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 527.03 523.58 497.76 532.21 609.70 839.67 765.25 -21.96%
EPS 138.90 153.72 143.01 149.73 146.26 200.60 174.55 -14.09%
DPS 44.50 0.00 41.13 28.17 42.26 0.00 63.00 -20.63%
NAPS 5.58 5.45 6.37 6.04 4.85 7.13 6.63 -10.83%
Adjusted Per Share Value based on latest NOSH - 247,720
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 257.73 255.23 241.96 241.86 240.41 236.87 215.87 12.50%
EPS 70.47 77.76 58.78 56.88 57.67 59.41 51.92 22.51%
DPS 21.76 0.00 19.99 12.80 16.66 0.00 17.77 14.41%
NAPS 2.7287 2.6567 3.0964 2.7448 1.9124 2.0113 1.8703 28.54%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 15.10 14.80 13.30 13.60 12.48 19.20 15.70 -
P/RPS 2.87 2.83 2.67 2.56 2.05 2.29 2.05 25.06%
P/EPS 10.48 9.28 11.00 10.87 8.53 9.12 8.53 14.66%
EY 9.54 10.78 9.09 9.20 11.72 10.97 11.72 -12.78%
DY 2.95 0.00 3.09 2.07 3.39 0.00 4.01 -18.46%
P/NAPS 2.71 2.72 2.09 2.25 2.57 2.69 2.37 9.32%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 04/10/18 28/06/18 27/04/18 21/12/17 05/10/17 04/07/17 25/04/17 -
Price 15.86 13.90 12.82 13.80 12.80 19.08 16.30 -
P/RPS 3.01 2.65 2.58 2.59 2.10 2.27 2.13 25.84%
P/EPS 11.01 8.71 10.60 11.03 8.75 9.06 8.86 15.53%
EY 9.09 11.48 9.43 9.07 11.43 11.04 11.29 -13.41%
DY 2.81 0.00 3.21 2.04 3.30 0.00 3.87 -19.16%
P/NAPS 2.84 2.55 2.01 2.28 2.64 2.68 2.46 10.02%

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