[AEONCR] QoQ Annualized Quarter Result on 30-Nov-2019 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
30-Nov-2019 [#3]
Profit Trend
QoQ- 1.53%
YoY- -23.73%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 1,507,690 1,541,088 1,598,775 1,580,661 1,566,068 1,514,352 1,365,843 6.77%
PBT 227,144 148,344 390,441 363,212 359,088 450,672 472,191 -38.47%
Tax -70,966 -43,228 -98,395 -91,669 -91,634 -112,272 -117,567 -28.46%
NP 156,178 105,116 292,046 271,542 267,454 338,400 354,624 -41.97%
-
NP to SH 156,178 105,116 292,046 271,542 267,454 338,400 354,624 -41.97%
-
Tax Rate 31.24% 29.14% 25.20% 25.24% 25.52% 24.91% 24.90% -
Total Cost 1,351,512 1,435,972 1,306,729 1,309,118 1,298,614 1,175,952 1,011,219 21.22%
-
Net Worth 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 1,526,741 -0.11%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 46,976 - 92,549 75,741 113,612 - 113,867 -44.43%
Div Payout % 30.08% - 31.69% 27.89% 42.48% - 32.11% -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 1,526,741 -0.11%
NOSH 253,651 253,625 253,619 253,604 250,893 250,868 250,802 0.75%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 10.36% 6.82% 18.27% 17.18% 17.08% 22.35% 25.96% -
ROE 10.25% 6.85% 18.63% 17.61% 17.26% 21.24% 23.23% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 590.54 603.62 626.21 619.12 613.40 593.15 534.98 6.77%
EPS 57.20 41.16 107.48 101.49 97.46 130.76 133.55 -43.03%
DPS 18.40 0.00 36.25 29.67 44.50 0.00 44.60 -44.43%
NAPS 5.97 6.01 6.14 6.04 6.07 6.24 5.98 -0.11%
Adjusted Per Share Value based on latest NOSH - 253,604
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 295.27 301.81 313.11 309.56 306.70 296.57 267.49 6.77%
EPS 30.59 20.59 57.19 53.18 52.38 66.27 69.45 -41.96%
DPS 9.20 0.00 18.13 14.83 22.25 0.00 22.30 -44.43%
NAPS 2.985 3.005 3.07 3.02 3.035 3.12 2.99 -0.11%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 9.04 8.98 13.80 14.72 15.00 16.10 16.54 -
P/RPS 1.53 1.49 2.20 2.38 2.45 2.71 3.09 -37.27%
P/EPS 14.78 21.81 12.06 13.84 14.32 12.15 11.91 15.40%
EY 6.77 4.58 8.29 7.23 6.98 8.23 8.40 -13.33%
DY 2.04 0.00 2.63 2.02 2.97 0.00 2.70 -16.97%
P/NAPS 1.51 1.49 2.25 2.44 2.47 2.58 2.77 -33.14%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 29/09/20 25/06/20 09/04/20 19/12/19 26/09/19 27/06/19 25/04/19 -
Price 10.60 9.68 9.14 14.72 14.96 16.92 16.78 -
P/RPS 1.79 1.60 1.46 2.38 2.44 2.85 3.14 -31.13%
P/EPS 17.33 23.51 7.99 13.84 14.28 12.77 12.08 27.06%
EY 5.77 4.25 12.52 7.23 7.00 7.83 8.28 -21.31%
DY 1.74 0.00 3.97 2.02 2.97 0.00 2.66 -24.54%
P/NAPS 1.78 1.61 1.49 2.44 2.46 2.71 2.81 -26.13%

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