[AEONCR] QoQ Annualized Quarter Result on 30-Nov-2022 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
30-Nov-2022 [#3]
Profit Trend
QoQ- -9.98%
YoY- -5.76%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 1,848,808 1,810,696 1,640,245 1,610,108 1,579,484 1,562,284 1,524,880 13.66%
PBT 582,290 527,656 546,976 556,220 631,164 862,140 526,820 6.88%
Tax -143,186 -130,204 -129,291 -126,426 -153,728 -209,864 -161,401 -7.65%
NP 439,104 397,452 417,685 429,793 477,436 652,276 365,419 12.98%
-
NP to SH 439,104 397,452 417,685 429,793 477,436 652,276 365,419 12.98%
-
Tax Rate 24.59% 24.68% 23.64% 22.73% 24.36% 24.34% 30.64% -
Total Cost 1,409,704 1,413,244 1,222,560 1,180,314 1,102,048 910,008 1,159,461 13.87%
-
Net Worth 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 15.99%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 145,525 - 126,377 97,016 145,525 - 123,824 11.33%
Div Payout % 33.14% - 30.26% 22.57% 30.48% - 33.89% -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 15.99%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 23.75% 21.95% 25.46% 26.69% 30.23% 41.75% 23.96% -
ROE 17.55% 16.35% 17.98% 19.02% 21.40% 29.37% 18.26% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 724.15 709.22 642.46 630.65 618.66 611.92 597.27 13.66%
EPS 168.04 155.68 159.62 165.71 183.06 255.48 139.17 13.35%
DPS 57.00 0.00 49.50 38.00 57.00 0.00 48.50 11.33%
NAPS 9.80 9.52 9.10 8.85 8.74 8.70 7.84 15.99%
Adjusted Per Share Value based on latest NOSH - 255,307
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 362.18 354.71 321.32 315.42 309.42 306.05 298.72 13.66%
EPS 86.02 77.86 81.82 84.20 93.53 127.78 71.58 12.99%
DPS 28.51 0.00 24.76 19.01 28.51 0.00 24.26 11.32%
NAPS 4.9014 4.7614 4.5513 4.4263 4.3713 4.3512 3.9211 15.99%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 11.00 11.40 12.00 12.86 14.10 14.56 14.68 -
P/RPS 1.52 1.61 1.87 2.04 2.28 2.38 2.46 -27.39%
P/EPS 6.40 7.32 7.33 7.64 7.54 5.70 10.26 -26.93%
EY 15.64 13.66 13.63 13.09 13.26 17.55 9.75 36.91%
DY 5.18 0.00 4.13 2.95 4.04 0.00 3.30 34.95%
P/NAPS 1.12 1.20 1.32 1.45 1.61 1.67 1.87 -28.88%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 26/09/23 10/07/23 11/04/23 21/12/22 29/09/22 04/07/22 05/04/22 -
Price 11.44 11.18 11.92 12.52 13.48 13.62 15.30 -
P/RPS 1.58 1.58 1.86 1.99 2.18 2.23 2.56 -27.44%
P/EPS 6.65 7.18 7.29 7.44 7.21 5.33 10.69 -27.06%
EY 15.03 13.92 13.72 13.45 13.87 18.76 9.35 37.10%
DY 4.98 0.00 4.15 3.04 4.23 0.00 3.17 35.02%
P/NAPS 1.17 1.17 1.31 1.41 1.54 1.57 1.95 -28.79%

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