[AEONCR] QoQ Cumulative Quarter Result on 28-Feb-2018 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
27-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
28-Feb-2018 [#4]
Profit Trend
QoQ- 37.8%
YoY- 13.22%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 1,006,307 657,810 325,718 1,235,122 925,949 613,604 302,282 122.78%
PBT 357,068 238,996 131,763 398,335 292,969 197,662 101,869 130.57%
Tax -90,057 -59,121 -32,528 -98,278 -75,220 -50,465 -26,057 128.42%
NP 267,011 179,875 99,235 300,057 217,749 147,197 75,812 131.31%
-
NP to SH 267,011 179,875 99,235 300,057 217,749 147,197 75,812 131.31%
-
Tax Rate 25.22% 24.74% 24.69% 24.67% 25.68% 25.53% 25.58% -
Total Cost 739,296 477,935 226,483 935,065 708,200 466,407 226,470 119.90%
-
Net Worth 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 976,214 1,026,720 23.96%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div 55,724 55,542 - 102,058 49,016 42,530 - -
Div Payout % 20.87% 30.88% - 34.01% 22.51% 28.89% - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 976,214 1,026,720 23.96%
NOSH 250,733 249,735 249,199 248,449 247,720 201,281 144,000 44.68%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 26.53% 27.34% 30.47% 24.29% 23.52% 23.99% 25.08% -
ROE 18.84% 12.91% 7.32% 18.98% 15.54% 15.08% 7.38% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 401.80 263.52 130.89 497.76 399.16 304.85 209.92 54.09%
EPS 102.80 69.45 38.43 143.01 112.30 73.13 50.15 61.29%
DPS 22.25 22.25 0.00 41.13 21.13 21.13 0.00 -
NAPS 5.66 5.58 5.45 6.37 6.04 4.85 7.13 -14.25%
Adjusted Per Share Value based on latest NOSH - 248,449
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 197.14 128.87 63.81 241.96 181.40 120.21 59.22 122.78%
EPS 52.31 35.24 19.44 58.78 42.66 28.84 14.85 131.33%
DPS 10.92 10.88 0.00 19.99 9.60 8.33 0.00 -
NAPS 2.777 2.7288 2.6568 3.0965 2.7448 1.9124 2.0114 23.96%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 15.20 15.10 14.80 13.30 13.60 12.48 19.20 -
P/RPS 3.78 5.73 11.31 2.67 3.41 4.09 9.15 -44.50%
P/EPS 14.26 20.96 37.11 11.00 14.49 17.07 36.47 -46.49%
EY 7.01 4.77 2.69 9.09 6.90 5.86 2.74 86.95%
DY 1.46 1.47 0.00 3.09 1.55 1.69 0.00 -
P/NAPS 2.69 2.71 2.72 2.09 2.25 2.57 2.69 0.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 20/12/18 04/10/18 28/06/18 27/04/18 21/12/17 05/10/17 04/07/17 -
Price 14.84 15.86 13.90 12.82 13.80 12.80 19.08 -
P/RPS 3.69 6.02 10.62 2.58 3.46 4.20 9.09 -45.14%
P/EPS 13.92 22.01 34.86 10.60 14.70 17.50 36.24 -47.12%
EY 7.18 4.54 2.87 9.43 6.80 5.71 2.76 89.04%
DY 1.50 1.40 0.00 3.21 1.53 1.65 0.00 -
P/NAPS 2.62 2.84 2.55 2.01 2.28 2.64 2.68 -1.49%

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