[AEONCR] QoQ Annualized Quarter Result on 31-May-2020 [#1]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

25-Jun-2020

Admission Sponsor

Sponsor

Financial Year

28-Feb-2021

Quarter

31-May-2020 [#1]

Profit Trend

QoQ- -64.01%

YoY- -68.94%

Quarter Report

ACSM - Quarterly Results for the First Quarter ended 31.05.2020.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	CAGR
Annualized Quarter Result
Revenue	1,561,660	1,540,416	1,507,690	1,541,088	1,598,775	1,580,661	1,566,068	-0.18%
YoY %	1.38%	2.17%	-2.17%	-3.61%	1.15%	0.93%	-	-
Horiz. %	99.72%	98.36%	96.27%	98.40%	102.09%	100.93%	100.00%	-
PBT	324,907	228,369	227,144	148,344	390,441	363,212	359,088	-6.45%
YoY %	42.27%	0.54%	53.12%	-62.01%	7.50%	1.15%	-	-
Horiz. %	90.48%	63.60%	63.26%	41.31%	108.73%	101.15%	100.00%	-
Tax	-90,950	-68,052	-70,966	-43,228	-98,395	-91,669	-91,634	-0.49%
YoY %	-33.65%	4.11%	-64.17%	56.07%	-7.34%	-0.04%	-	-
Horiz. %	99.25%	74.27%	77.45%	47.17%	107.38%	100.04%	100.00%	-
NP	233,957	160,317	156,178	105,116	292,046	271,542	267,454	-8.54%
YoY %	45.93%	2.65%	48.58%	-64.01%	7.55%	1.53%	-	-
Horiz. %	87.48%	59.94%	58.39%	39.30%	109.19%	101.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	233,957	160,317	156,178	105,116	292,046	271,542	267,454	-8.54%
YoY %	45.93%	2.65%	48.58%	-64.01%	7.55%	1.53%	-	-
Horiz. %	87.48%	59.94%	58.39%	39.30%	109.19%	101.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.99%	29.80%	31.24%	29.14%	25.20%	25.24%	25.52%	-
YoY %	-6.07%	-4.61%	7.21%	15.63%	-0.16%	-1.10%	-	-
Horiz. %	109.68%	116.77%	122.41%	114.18%	98.75%	98.90%	100.00%	-
Total Cost	1,327,703	1,380,098	1,351,512	1,435,972	1,306,729	1,309,118	1,298,614	1.48%
YoY %	-3.80%	2.12%	-5.88%	9.89%	-0.18%	0.81%	-	-
Horiz. %	102.24%	106.27%	104.07%	110.58%	100.62%	100.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,692,690	1,542,058	1,524,188	1,534,401	1,567,591	1,542,060	1,549,719	6.06%
YoY %	9.77%	1.17%	-0.67%	-2.12%	1.66%	-0.49%	-	-
Horiz. %	109.23%	99.51%	98.35%	99.01%	101.15%	99.51%	100.00%	-

	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	CAGR
Dividend
Div	74,549	31,317	46,976	-	92,549	75,741	113,612	-24.50%
YoY %	138.05%	-33.33%	0.00%	-	22.19%	-33.33%	-	-
Horiz. %	65.62%	27.56%	41.35%	-	81.46%	66.67%	100.00%	-
Div Payout %	31.86%	19.53%	30.08%	-	31.69%	27.89%	42.48%	-
YoY %	63.13%	-35.07%	0.00%	-	13.62%	-34.35%	-	-
Horiz. %	75.00%	45.97%	70.81%	-	74.60%	65.65%	100.00%	-

	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	CAGR
Equity
Net Worth	1,692,690	1,542,058	1,524,188	1,534,401	1,567,591	1,542,060	1,549,719	6.06%
YoY %	9.77%	1.17%	-0.67%	-2.12%	1.66%	-0.49%	-	-
Horiz. %	109.23%	99.51%	98.35%	99.01%	101.15%	99.51%	100.00%	-
NOSH	255,307	255,307	253,651	253,625	253,619	253,604	250,893	1.17%
YoY %	0.00%	0.65%	0.01%	0.00%	0.01%	1.08%	-	-
Horiz. %	101.76%	101.76%	101.10%	101.09%	101.09%	101.08%	100.00%	-

	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	CAGR
Ratio Analysis
NP Margin	14.98%	10.41%	10.36%	6.82%	18.27%	17.18%	17.08%	-
YoY %	43.90%	0.48%	51.91%	-62.67%	6.34%	0.59%	-	-
Horiz. %	87.70%	60.95%	60.66%	39.93%	106.97%	100.59%	100.00%	-
ROE	13.82%	10.40%	10.25%	6.85%	18.63%	17.61%	17.26%	-
YoY %	32.88%	1.46%	49.64%	-63.23%	5.79%	2.03%	-	-
Horiz. %	80.07%	60.25%	59.39%	39.69%	107.94%	102.03%	100.00%	-

	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	CAGR
Per Share
RPS	611.68	603.36	590.54	603.62	626.21	619.12	613.40	-0.18%
YoY %	1.38%	2.17%	-2.17%	-3.61%	1.15%	0.93%	-	-
Horiz. %	99.72%	98.36%	96.27%	98.41%	102.09%	100.93%	100.00%	-
EPS	87.67	60.15	57.20	41.16	107.48	101.49	97.46	-6.82%
YoY %	45.75%	5.16%	38.97%	-61.70%	5.90%	4.14%	-	-
Horiz. %	89.95%	61.72%	58.69%	42.23%	110.28%	104.14%	100.00%	-
DPS	29.20	12.27	18.40	0.00	36.25	29.67	44.50	-24.50%
YoY %	137.98%	-33.32%	0.00%	0.00%	22.18%	-33.33%	-	-
Horiz. %	65.62%	27.57%	41.35%	0.00%	81.46%	66.67%	100.00%	-
NAPS	6.63	6.04	5.97	6.01	6.14	6.04	6.07	6.06%
YoY %	9.77%	1.17%	-0.67%	-2.12%	1.66%	-0.49%	-	-
Horiz. %	109.23%	99.51%	98.35%	99.01%	101.15%	99.51%	100.00%	-

	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	CAGR
Adjusted Per Share Value based on latest NOSH - 253,625
RPS	305.84	301.68	295.27	301.81	313.11	309.56	306.70	-0.18%
YoY %	1.38%	2.17%	-2.17%	-3.61%	1.15%	0.93%	-	-
Horiz. %	99.72%	98.36%	96.27%	98.41%	102.09%	100.93%	100.00%	-
EPS	45.82	31.40	30.59	20.59	57.19	53.18	52.38	-8.54%
YoY %	45.92%	2.65%	48.57%	-64.00%	7.54%	1.53%	-	-
Horiz. %	87.48%	59.95%	58.40%	39.31%	109.18%	101.53%	100.00%	-
DPS	14.60	6.13	9.20	0.00	18.13	14.83	22.25	-24.50%
YoY %	138.17%	-33.37%	0.00%	0.00%	22.25%	-33.35%	-	-
Horiz. %	65.62%	27.55%	41.35%	0.00%	81.48%	66.65%	100.00%	-
NAPS	3.315	3.02	2.985	3.005	3.07	3.02	3.035	6.06%
YoY %	9.77%	1.17%	-0.67%	-2.12%	1.66%	-0.49%	-	-
Horiz. %	109.23%	99.51%	98.35%	99.01%	101.15%	99.51%	100.00%	-

	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	26/02/21	30/11/20	28/08/20	29/05/20	28/02/20	29/11/19	30/08/19	-
Price	11.72	10.46	9.04	8.98	13.80	14.72	15.00	-
P/RPS	1.92	1.73	1.53	1.49	2.20	2.38	2.45	-15.01%
YoY %	10.98%	13.07%	2.68%	-32.27%	-7.56%	-2.86%	-	-
Horiz. %	78.37%	70.61%	62.45%	60.82%	89.80%	97.14%	100.00%	-
P/EPS	12.79	16.66	14.78	21.81	12.06	13.84	14.32	-7.26%
YoY %	-23.23%	12.72%	-32.23%	80.85%	-12.86%	-3.35%	-	-
Horiz. %	89.32%	116.34%	103.21%	152.30%	84.22%	96.65%	100.00%	-
EY	7.82	6.00	6.77	4.58	8.29	7.23	6.98	7.87%
YoY %	30.33%	-11.37%	47.82%	-44.75%	14.66%	3.58%	-	-
Horiz. %	112.03%	85.96%	96.99%	65.62%	118.77%	103.58%	100.00%	-
DY	2.49	1.17	2.04	0.00	2.63	2.02	2.97	-11.09%
YoY %	112.82%	-42.65%	0.00%	0.00%	30.20%	-31.99%	-	-
Horiz. %	83.84%	39.39%	68.69%	0.00%	88.55%	68.01%	100.00%	-
P/NAPS	1.77	1.73	1.51	1.49	2.25	2.44	2.47	-19.93%
YoY %	2.31%	14.57%	1.34%	-33.78%	-7.79%	-1.21%	-	-
Horiz. %	71.66%	70.04%	61.13%	60.32%	91.09%	98.79%	100.00%	-

	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	CAGR
Price Multiplier on Announcement Date
Date	08/04/21	21/12/20	29/09/20	25/06/20	09/04/20	19/12/19	26/09/19	-
Price	12.40	12.20	10.60	9.68	9.14	14.72	14.96	-
P/RPS	2.03	2.02	1.79	1.60	1.46	2.38	2.44	-11.55%
YoY %	0.50%	12.85%	11.87%	9.59%	-38.66%	-2.46%	-	-
Horiz. %	83.20%	82.79%	73.36%	65.57%	59.84%	97.54%	100.00%	-
P/EPS	13.53	19.43	17.33	23.51	7.99	13.84	14.28	-3.53%
YoY %	-30.37%	12.12%	-26.29%	194.24%	-42.27%	-3.08%	-	-
Horiz. %	94.75%	136.06%	121.36%	164.64%	55.95%	96.92%	100.00%	-
EY	7.39	5.15	5.77	4.25	12.52	7.23	7.00	3.68%
YoY %	43.50%	-10.75%	35.76%	-66.05%	73.17%	3.29%	-	-
Horiz. %	105.57%	73.57%	82.43%	60.71%	178.86%	103.29%	100.00%	-
DY	2.35	1.01	1.74	0.00	3.97	2.02	2.97	-14.46%
YoY %	132.67%	-41.95%	0.00%	0.00%	96.53%	-31.99%	-	-
Horiz. %	79.12%	34.01%	58.59%	0.00%	133.67%	68.01%	100.00%	-
P/NAPS	1.87	2.02	1.78	1.61	1.49	2.44	2.46	-16.72%
YoY %	-7.43%	13.48%	10.56%	8.05%	-38.93%	-0.81%	-	-
Horiz. %	76.02%	82.11%	72.36%	65.45%	60.57%	99.19%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 06 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

371

MPI

MALAYSIAN PACIFIC INDUSTRIES

347

PTRANS

PERAK TRANSIT BERHAD

333

HLIND

HONG LEONG INDUSTRIES BHD

329

SNS

SNS NETWORK TECHNOLOGY BERHAD

284

MYEG

MY E.G. SERVICES BHD

265

YTL

YTL CORPORATION BHD

245

DNEX

DAGANG NEXCHANGE BERHAD

229

PBBANK

PUBLIC BANK BHD

205

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.115

+0.005

43,059,900

BPURI

0.075

+0.005

20,773,400

SNS

0.49

+0.02

12,596,200

BSLCORP-OR

0.005

0.00

12,469,600

SENDAI

0.47

+0.01

8,008,800

AHB

0.15

0.00

7,425,600

ICONIC-OR

0.005

0.00

6,870,400

More active Stocks

NESTLE

128.20

+0.20

500

CARLSBG

18.88

+0.18

17,000

PANAMY

19.30

+0.18

1,300

CHGP

2.51

+0.10

211,900

AIRPORT

10.28

+0.08

27,000

HLBANK

19.42

+0.08

6,200

YTLPOWR

4.98

+0.07

1,642,900

SUNCON

3.06

+0.06

312,300

PENERGY

1.48

+0.06

210,900

FAVCO

2.22

+0.06

99,100

More gainer Stocks

AJI

19.50

-0.54

94,200

DLADY

34.24

-0.26

600

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

QUALITY

1.06

-0.08

100

PERTAMA

2.33

-0.07

552,200

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More