[AEONCR] QoQ Annualized Quarter Result on 30-Nov-2021 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
23-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- -4.42%
YoY- 184.47%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 1,579,484 1,562,284 1,524,880 1,549,216 1,570,882 1,643,864 1,561,660 0.75%
PBT 631,164 862,140 526,820 642,708 636,006 863,432 324,907 55.49%
Tax -153,728 -209,864 -161,401 -186,656 -158,856 -211,064 -90,950 41.75%
NP 477,436 652,276 365,419 456,052 477,150 652,368 233,957 60.67%
-
NP to SH 477,436 652,276 365,419 456,052 477,150 652,368 233,957 60.67%
-
Tax Rate 24.36% 24.34% 30.64% 29.04% 24.98% 24.44% 27.99% -
Total Cost 1,102,048 910,008 1,159,461 1,093,164 1,093,732 991,496 1,327,703 -11.64%
-
Net Worth 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 20.16%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 145,525 - 123,824 97,016 145,525 - 74,549 56.00%
Div Payout % 30.48% - 33.89% 21.27% 30.50% - 31.86% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 20.16%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 30.23% 41.75% 23.96% 29.44% 30.37% 39.69% 14.98% -
ROE 21.40% 29.37% 18.26% 23.41% 25.19% 34.91% 13.82% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 618.66 611.92 597.27 606.80 615.29 643.88 611.68 0.75%
EPS 183.06 255.48 139.17 176.00 182.94 255.52 87.67 63.14%
DPS 57.00 0.00 48.50 38.00 57.00 0.00 29.20 56.00%
NAPS 8.74 8.70 7.84 7.63 7.42 7.32 6.63 20.16%
Adjusted Per Share Value based on latest NOSH - 255,307
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 309.42 306.05 298.73 303.49 307.74 322.04 305.93 0.75%
EPS 93.53 127.78 71.59 89.34 93.47 127.80 45.83 60.68%
DPS 28.51 0.00 24.26 19.01 28.51 0.00 14.60 56.03%
NAPS 4.3713 4.3513 3.9212 3.8162 3.7111 3.6611 3.316 20.16%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 14.10 14.56 14.68 12.90 12.06 11.90 11.72 -
P/RPS 2.28 2.38 2.46 2.13 1.96 1.85 1.92 12.10%
P/EPS 7.54 5.70 10.26 7.22 6.45 4.66 12.79 -29.62%
EY 13.26 17.55 9.75 13.85 15.50 21.47 7.82 42.06%
DY 4.04 0.00 3.30 2.95 4.73 0.00 2.49 37.95%
P/NAPS 1.61 1.67 1.87 1.69 1.63 1.63 1.77 -6.10%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 29/09/22 04/07/22 05/04/22 23/12/21 28/09/21 06/07/21 08/04/21 -
Price 13.48 13.62 15.30 13.30 11.88 11.78 12.40 -
P/RPS 2.18 2.23 2.56 2.19 1.93 1.83 2.03 4.85%
P/EPS 7.21 5.33 10.69 7.45 6.36 4.61 13.53 -34.19%
EY 13.87 18.76 9.35 13.43 15.73 21.69 7.39 51.98%
DY 4.23 0.00 3.17 2.86 4.80 0.00 2.35 47.81%
P/NAPS 1.54 1.57 1.95 1.74 1.60 1.61 1.87 -12.10%

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