[AEONCR] QoQ Annualized Quarter Result on 31-May-2017 [#1]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

04-Jul-2017

Admission Sponsor

Sponsor

Financial Year

28-Feb-2018

Quarter

31-May-2017 [#1]

Profit Trend

QoQ- 14.42%

YoY- 20.86%

Quarter Report

ACSM - Quarterly Result for 1st Quarter ended 31.05.2017.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Annualized Quarter Result
Revenue	1,235,122	1,234,598	1,227,208	1,209,128	1,101,955	1,081,484	1,061,532	10.65%
YoY %	0.04%	0.60%	1.50%	9.73%	1.89%	1.88%	-	-
Horiz. %	116.35%	116.30%	115.61%	113.90%	103.81%	101.88%	100.00%	-
PBT	398,335	390,625	395,324	407,476	351,162	330,797	314,582	17.09%
YoY %	1.97%	-1.19%	-2.98%	16.04%	6.16%	5.15%	-	-
Horiz. %	126.62%	124.17%	125.67%	129.53%	111.63%	105.15%	100.00%	-
Tax	-98,278	-100,293	-100,930	-104,228	-86,135	-84,165	-78,740	15.97%
YoY %	2.01%	0.63%	3.16%	-21.01%	-2.34%	-6.89%	-	-
Horiz. %	124.81%	127.37%	128.18%	132.37%	109.39%	106.89%	100.00%	-
NP	300,057	290,332	294,394	303,248	265,027	246,632	235,842	17.46%
YoY %	3.35%	-1.38%	-2.92%	14.42%	7.46%	4.58%	-	-
Horiz. %	127.23%	123.10%	124.83%	128.58%	112.37%	104.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	300,057	290,332	294,394	303,248	265,027	246,632	235,842	17.46%
YoY %	3.35%	-1.38%	-2.92%	14.42%	7.46%	4.58%	-	-
Horiz. %	127.23%	123.10%	124.83%	128.58%	112.37%	104.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	25.68%	25.53%	25.58%	24.53%	25.44%	25.03%	-
YoY %	-3.93%	0.59%	-0.20%	4.28%	-3.58%	1.64%	-	-
Horiz. %	98.56%	102.60%	102.00%	102.20%	98.00%	101.64%	100.00%	-
Total Cost	935,065	944,266	932,814	905,880	836,928	834,852	825,690	8.67%
YoY %	-0.97%	1.23%	2.97%	8.24%	0.25%	1.11%	-	-
Horiz. %	113.25%	114.36%	112.97%	109.71%	101.36%	101.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,580,632	1,401,122	976,214	1,026,720	954,720	882,720	906,261	45.04%
YoY %	12.81%	43.53%	-4.92%	7.54%	8.16%	-2.60%	-	-
Horiz. %	174.41%	154.60%	107.72%	113.29%	105.35%	97.40%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Dividend
Div	102,058	65,354	85,061	-	90,720	58,560	93,224	6.23%
YoY %	56.16%	-23.17%	0.00%	-	54.92%	-37.18%	-	-
Horiz. %	109.48%	70.10%	91.24%	-	97.31%	62.82%	100.00%	-
Div Payout %	34.01%	22.51%	28.89%	-	34.23%	23.74%	39.53%	-
YoY %	51.09%	-22.08%	0.00%	-	44.19%	-39.94%	-	-
Horiz. %	86.04%	56.94%	73.08%	-	86.59%	60.06%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Equity
Net Worth	1,580,632	1,401,122	976,214	1,026,720	954,720	882,720	906,261	45.04%
YoY %	12.81%	43.53%	-4.92%	7.54%	8.16%	-2.60%	-	-
Horiz. %	174.41%	154.60%	107.72%	113.29%	105.35%	97.40%	100.00%	-
NOSH	248,449	247,720	201,281	144,000	144,000	144,000	152,826	38.38%
YoY %	0.29%	23.07%	39.78%	0.00%	0.00%	-5.78%	-	-
Horiz. %	162.57%	162.09%	131.71%	94.22%	94.22%	94.22%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Ratio Analysis
NP Margin	24.29%	23.52%	23.99%	25.08%	24.05%	22.80%	22.22%	-
YoY %	3.27%	-1.96%	-4.35%	4.28%	5.48%	2.61%	-	-
Horiz. %	109.32%	105.85%	107.97%	112.87%	108.24%	102.61%	100.00%	-
ROE	18.98%	20.72%	30.16%	29.54%	27.76%	27.94%	26.02%	-
YoY %	-8.40%	-31.30%	2.10%	6.41%	-0.64%	7.38%	-	-
Horiz. %	72.94%	79.63%	115.91%	113.53%	106.69%	107.38%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Per Share
RPS	497.76	532.21	609.70	839.67	765.25	751.03	694.60	-19.96%
YoY %	-6.47%	-12.71%	-27.39%	9.72%	1.89%	8.12%	-	-
Horiz. %	71.66%	76.62%	87.78%	120.89%	110.17%	108.12%	100.00%	-
EPS	143.01	149.73	146.26	200.60	174.55	161.56	154.32	-4.96%
YoY %	-4.49%	2.37%	-27.09%	14.92%	8.04%	4.69%	-	-
Horiz. %	92.67%	97.03%	94.78%	129.99%	113.11%	104.69%	100.00%	-
DPS	41.13	28.17	42.26	0.00	63.00	40.67	61.00	-23.16%
YoY %	46.01%	-33.34%	0.00%	0.00%	54.91%	-33.33%	-	-
Horiz. %	67.43%	46.18%	69.28%	0.00%	103.28%	66.67%	100.00%	-
NAPS	6.37	6.04	4.85	7.13	6.63	6.13	5.93	4.90%
YoY %	5.46%	24.54%	-31.98%	7.54%	8.16%	3.37%	-	-
Horiz. %	107.42%	101.85%	81.79%	120.24%	111.80%	103.37%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Adjusted Per Share Value based on latest NOSH - 144,000
RPS	241.96	241.86	240.41	236.87	215.87	211.86	207.95	10.65%
YoY %	0.04%	0.60%	1.49%	9.73%	1.89%	1.88%	-	-
Horiz. %	116.35%	116.31%	115.61%	113.91%	103.81%	101.88%	100.00%	-
EPS	58.78	56.88	57.67	59.41	51.92	48.31	46.20	17.46%
YoY %	3.34%	-1.37%	-2.93%	14.43%	7.47%	4.57%	-	-
Horiz. %	127.23%	123.12%	124.83%	128.59%	112.38%	104.57%	100.00%	-
DPS	19.99	12.80	16.66	0.00	17.77	11.47	18.26	6.23%
YoY %	56.17%	-23.17%	0.00%	0.00%	54.93%	-37.19%	-	-
Horiz. %	109.47%	70.10%	91.24%	0.00%	97.32%	62.81%	100.00%	-
NAPS	3.0964	2.7448	1.9124	2.0113	1.8703	1.7292	1.7754	45.03%
YoY %	12.81%	43.53%	-4.92%	7.54%	8.16%	-2.60%	-	-
Horiz. %	174.41%	154.60%	107.72%	113.29%	105.35%	97.40%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/18	30/11/17	30/08/17	31/05/17	28/02/17	30/11/16	30/08/16	-
Price	13.30	13.60	12.48	19.20	15.70	13.32	14.98	-
P/RPS	2.67	2.56	2.05	2.29	2.05	1.77	2.16	15.22%
YoY %	4.30%	24.88%	-10.48%	11.71%	15.82%	-18.06%	-	-
Horiz. %	123.61%	118.52%	94.91%	106.02%	94.91%	81.94%	100.00%	-
P/EPS	11.00	10.87	8.53	9.12	8.53	7.78	9.71	8.69%
YoY %	1.20%	27.43%	-6.47%	6.92%	9.64%	-19.88%	-	-
Horiz. %	113.29%	111.95%	87.85%	93.92%	87.85%	80.12%	100.00%	-
EY	9.09	9.20	11.72	10.97	11.72	12.86	10.30	-8.01%
YoY %	-1.20%	-21.50%	6.84%	-6.40%	-8.86%	24.85%	-	-
Horiz. %	88.25%	89.32%	113.79%	106.50%	113.79%	124.85%	100.00%	-
DY	3.09	2.07	3.39	0.00	4.01	3.05	4.07	-16.81%
YoY %	49.28%	-38.94%	0.00%	0.00%	31.48%	-25.06%	-	-
Horiz. %	75.92%	50.86%	83.29%	0.00%	98.53%	74.94%	100.00%	-
P/NAPS	2.09	2.25	2.57	2.69	2.37	2.17	2.53	-11.99%
YoY %	-7.11%	-12.45%	-4.46%	13.50%	9.22%	-14.23%	-	-
Horiz. %	82.61%	88.93%	101.58%	106.32%	93.68%	85.77%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Price Multiplier on Announcement Date
Date	27/04/18	21/12/17	05/10/17	04/07/17	25/04/17	22/12/16	04/10/16	-
Price	12.82	13.80	12.80	19.08	16.30	14.24	14.60	-
P/RPS	2.58	2.59	2.10	2.27	2.13	1.90	2.10	14.75%
YoY %	-0.39%	23.33%	-7.49%	6.57%	12.11%	-9.52%	-	-
Horiz. %	122.86%	123.33%	100.00%	108.10%	101.43%	90.48%	100.00%	-
P/EPS	10.60	11.03	8.75	9.06	8.86	8.31	9.46	7.90%
YoY %	-3.90%	26.06%	-3.42%	2.26%	6.62%	-12.16%	-	-
Horiz. %	112.05%	116.60%	92.49%	95.77%	93.66%	87.84%	100.00%	-
EY	9.43	9.07	11.43	11.04	11.29	12.03	10.57	-7.34%
YoY %	3.97%	-20.65%	3.53%	-2.21%	-6.15%	13.81%	-	-
Horiz. %	89.21%	85.81%	108.14%	104.45%	106.81%	113.81%	100.00%	-
DY	3.21	2.04	3.30	0.00	3.87	2.86	4.18	-16.18%
YoY %	57.35%	-38.18%	0.00%	0.00%	35.31%	-31.58%	-	-
Horiz. %	76.79%	48.80%	78.95%	0.00%	92.58%	68.42%	100.00%	-
P/NAPS	2.01	2.28	2.64	2.68	2.46	2.32	2.46	-12.63%
YoY %	-11.84%	-13.64%	-1.49%	8.94%	6.03%	-5.69%	-	-
Horiz. %	81.71%	92.68%	107.32%	108.94%	100.00%	94.31%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos