[AEONCR] QoQ Cumulative Quarter Result on 28-Feb-2019 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
28-Feb-2019 [#4]
Profit Trend
QoQ- 32.81%
YoY- 18.19%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 1,185,496 783,034 378,588 1,365,843 1,006,307 657,810 325,718 136.42%
PBT 272,409 179,544 112,668 472,191 357,068 238,996 131,763 62.21%
Tax -68,752 -45,817 -28,068 -117,567 -90,057 -59,121 -32,528 64.62%
NP 203,657 133,727 84,600 354,624 267,011 179,875 99,235 61.42%
-
NP to SH 203,657 133,727 84,600 354,624 267,011 179,875 99,235 61.42%
-
Tax Rate 25.24% 25.52% 24.91% 24.90% 25.22% 24.74% 24.69% -
Total Cost 981,839 649,307 293,988 1,011,219 739,296 477,935 226,483 165.63%
-
Net Worth 1,542,060 1,549,719 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 8.93%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div 56,806 56,806 - 113,867 55,724 55,542 - -
Div Payout % 27.89% 42.48% - 32.11% 20.87% 30.88% - -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 1,542,060 1,549,719 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 8.93%
NOSH 253,604 250,893 250,868 250,802 250,733 249,735 249,199 1.17%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 17.18% 17.08% 22.35% 25.96% 26.53% 27.34% 30.47% -
ROE 13.21% 8.63% 5.31% 23.23% 18.84% 12.91% 7.32% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 464.34 306.70 148.29 534.98 401.80 263.52 130.89 132.42%
EPS 76.12 48.73 32.69 133.55 102.80 69.45 38.43 57.65%
DPS 22.25 22.25 0.00 44.60 22.25 22.25 0.00 -
NAPS 6.04 6.07 6.24 5.98 5.66 5.58 5.45 7.08%
Adjusted Per Share Value based on latest NOSH - 250,802
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 232.24 153.40 74.16 267.57 197.13 128.86 63.81 136.42%
EPS 39.90 26.20 16.57 69.47 52.31 35.24 19.44 61.43%
DPS 11.13 11.13 0.00 22.31 10.92 10.88 0.00 -
NAPS 3.0209 3.0359 3.1209 2.9909 2.7769 2.7287 2.6567 8.93%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 14.72 15.00 16.10 16.54 15.20 15.10 14.80 -
P/RPS 3.17 4.89 10.86 3.09 3.78 5.73 11.31 -57.13%
P/EPS 18.45 28.64 48.59 11.91 14.26 20.96 37.11 -37.21%
EY 5.42 3.49 2.06 8.40 7.01 4.77 2.69 59.45%
DY 1.51 1.48 0.00 2.70 1.46 1.47 0.00 -
P/NAPS 2.44 2.47 2.58 2.77 2.69 2.71 2.72 -6.98%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 19/12/19 26/09/19 27/06/19 25/04/19 20/12/18 04/10/18 28/06/18 -
Price 14.72 14.96 16.92 16.78 14.84 15.86 13.90 -
P/RPS 3.17 4.88 11.41 3.14 3.69 6.02 10.62 -55.30%
P/EPS 18.45 28.56 51.06 12.08 13.92 22.01 34.86 -34.54%
EY 5.42 3.50 1.96 8.28 7.18 4.54 2.87 52.72%
DY 1.51 1.49 0.00 2.66 1.50 1.40 0.00 -
P/NAPS 2.44 2.46 2.71 2.81 2.62 2.84 2.55 -2.89%

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