[AEONCR] QoQ Annualized Quarter Result on 31-Aug-2018 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-Aug-2018 [#2]
Profit Trend
QoQ- -9.37%
YoY- 22.2%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 1,514,352 1,365,843 1,341,742 1,315,620 1,302,872 1,235,122 1,234,598 14.60%
PBT 450,672 472,191 476,090 477,992 527,052 398,335 390,625 10.01%
Tax -112,272 -117,567 -120,076 -118,242 -130,112 -98,278 -100,293 7.81%
NP 338,400 354,624 356,014 359,750 396,940 300,057 290,332 10.76%
-
NP to SH 338,400 354,624 356,014 359,750 396,940 300,057 290,332 10.76%
-
Tax Rate 24.91% 24.90% 25.22% 24.74% 24.69% 24.67% 25.68% -
Total Cost 1,175,952 1,011,219 985,728 955,870 905,932 935,065 944,266 15.76%
-
Net Worth 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 8.94%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div - 113,867 74,299 111,084 - 102,058 65,354 -
Div Payout % - 32.11% 20.87% 30.88% - 34.01% 22.51% -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 8.94%
NOSH 250,868 250,802 250,733 249,735 249,199 248,449 247,720 0.84%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 22.35% 25.96% 26.53% 27.34% 30.47% 24.29% 23.52% -
ROE 21.24% 23.23% 25.11% 25.83% 29.27% 18.98% 20.72% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 593.15 534.98 535.73 527.03 523.58 497.76 532.21 7.50%
EPS 130.76 133.55 137.07 138.90 153.72 143.01 149.73 -8.64%
DPS 0.00 44.60 29.67 44.50 0.00 41.13 28.17 -
NAPS 6.24 5.98 5.66 5.58 5.45 6.37 6.04 2.19%
Adjusted Per Share Value based on latest NOSH - 249,735
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 296.57 267.49 262.77 257.65 255.16 241.89 241.79 14.59%
EPS 66.27 69.45 69.72 70.45 77.74 58.76 56.86 10.75%
DPS 0.00 22.30 14.55 21.76 0.00 19.99 12.80 -
NAPS 3.12 2.99 2.7761 2.7279 2.656 3.0955 2.744 8.94%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 16.10 16.54 15.20 15.10 14.80 13.30 13.60 -
P/RPS 2.71 3.09 2.84 2.87 2.83 2.67 2.56 3.87%
P/EPS 12.15 11.91 10.69 10.48 9.28 11.00 10.87 7.71%
EY 8.23 8.40 9.35 9.54 10.78 9.09 9.20 -7.16%
DY 0.00 2.70 1.95 2.95 0.00 3.09 2.07 -
P/NAPS 2.58 2.77 2.69 2.71 2.72 2.09 2.25 9.56%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 27/06/19 25/04/19 20/12/18 04/10/18 28/06/18 27/04/18 21/12/17 -
Price 16.92 16.78 14.84 15.86 13.90 12.82 13.80 -
P/RPS 2.85 3.14 2.77 3.01 2.65 2.58 2.59 6.59%
P/EPS 12.77 12.08 10.44 11.01 8.71 10.60 11.03 10.26%
EY 7.83 8.28 9.58 9.09 11.48 9.43 9.07 -9.34%
DY 0.00 2.66 2.00 2.81 0.00 3.21 2.04 -
P/NAPS 2.71 2.81 2.62 2.84 2.55 2.01 2.28 12.21%

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