[AEONCR] QoQ Annualized Quarter Result on 31-Aug-2017 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
05-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-Aug-2017 [#2]
Profit Trend
QoQ- -2.92%
YoY- 24.83%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 1,302,872 1,235,122 1,234,598 1,227,208 1,209,128 1,101,955 1,081,484 13.23%
PBT 527,052 398,335 390,625 395,324 407,476 351,162 330,797 36.45%
Tax -130,112 -98,278 -100,293 -100,930 -104,228 -86,135 -84,165 33.73%
NP 396,940 300,057 290,332 294,394 303,248 265,027 246,632 37.37%
-
NP to SH 396,940 300,057 290,332 294,394 303,248 265,027 246,632 37.37%
-
Tax Rate 24.69% 24.67% 25.68% 25.53% 25.58% 24.53% 25.44% -
Total Cost 905,932 935,065 944,266 932,814 905,880 836,928 834,852 5.60%
-
Net Worth 1,356,183 1,580,632 1,401,122 976,214 1,026,720 954,720 882,720 33.18%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - 102,058 65,354 85,061 - 90,720 58,560 -
Div Payout % - 34.01% 22.51% 28.89% - 34.23% 23.74% -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 1,356,183 1,580,632 1,401,122 976,214 1,026,720 954,720 882,720 33.18%
NOSH 249,199 248,449 247,720 201,281 144,000 144,000 144,000 44.18%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 30.47% 24.29% 23.52% 23.99% 25.08% 24.05% 22.80% -
ROE 29.27% 18.98% 20.72% 30.16% 29.54% 27.76% 27.94% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 523.58 497.76 532.21 609.70 839.67 765.25 751.03 -21.39%
EPS 153.72 143.01 149.73 146.26 200.60 174.55 161.56 -3.26%
DPS 0.00 41.13 28.17 42.26 0.00 63.00 40.67 -
NAPS 5.45 6.37 6.04 4.85 7.13 6.63 6.13 -7.54%
Adjusted Per Share Value based on latest NOSH - 201,027
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 255.16 241.89 241.79 240.34 236.80 215.81 211.80 13.23%
EPS 77.74 58.76 56.86 57.65 59.39 51.90 48.30 37.38%
DPS 0.00 19.99 12.80 16.66 0.00 17.77 11.47 -
NAPS 2.656 3.0955 2.744 1.9118 2.0108 1.8697 1.7287 33.18%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 14.80 13.30 13.60 12.48 19.20 15.70 13.32 -
P/RPS 2.83 2.67 2.56 2.05 2.29 2.05 1.77 36.77%
P/EPS 9.28 11.00 10.87 8.53 9.12 8.53 7.78 12.48%
EY 10.78 9.09 9.20 11.72 10.97 11.72 12.86 -11.10%
DY 0.00 3.09 2.07 3.39 0.00 4.01 3.05 -
P/NAPS 2.72 2.09 2.25 2.57 2.69 2.37 2.17 16.26%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 28/06/18 27/04/18 21/12/17 05/10/17 04/07/17 25/04/17 22/12/16 -
Price 13.90 12.82 13.80 12.80 19.08 16.30 14.24 -
P/RPS 2.65 2.58 2.59 2.10 2.27 2.13 1.90 24.85%
P/EPS 8.71 10.60 11.03 8.75 9.06 8.86 8.31 3.18%
EY 11.48 9.43 9.07 11.43 11.04 11.29 12.03 -3.07%
DY 0.00 3.21 2.04 3.30 0.00 3.87 2.86 -
P/NAPS 2.55 2.01 2.28 2.64 2.68 2.46 2.32 6.51%

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