[AEONCR] QoQ Cumulative Quarter Result on 28-Feb-2022 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
05-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- 6.84%
YoY- 56.19%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 1,207,581 789,742 390,571 1,524,880 1,161,912 785,441 410,966 105.01%
PBT 417,165 315,582 215,535 526,820 482,031 318,003 215,858 55.09%
Tax -94,820 -76,864 -52,466 -161,401 -139,992 -79,428 -52,766 47.75%
NP 322,345 238,718 163,069 365,419 342,039 238,575 163,092 57.42%
-
NP to SH 322,345 238,718 163,069 365,419 342,039 238,575 163,092 57.42%
-
Tax Rate 22.73% 24.36% 24.34% 30.64% 29.04% 24.98% 24.44% -
Total Cost 885,236 551,024 227,502 1,159,461 819,873 546,866 247,874 133.46%
-
Net Worth 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 13.47%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 72,762 72,762 - 123,824 72,762 72,762 - -
Div Payout % 22.57% 30.48% - 33.89% 21.27% 30.50% - -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 13.47%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 26.69% 30.23% 41.75% 23.96% 29.44% 30.37% 39.69% -
ROE 14.27% 10.70% 7.34% 18.26% 17.56% 12.59% 8.73% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 472.99 309.33 152.98 597.27 455.10 307.64 160.97 105.01%
EPS 124.28 91.53 63.87 139.17 132.00 91.47 63.88 55.78%
DPS 28.50 28.50 0.00 48.50 28.50 28.50 0.00 -
NAPS 8.85 8.74 8.70 7.84 7.63 7.42 7.32 13.47%
Adjusted Per Share Value based on latest NOSH - 255,307
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 236.57 154.71 76.51 298.73 227.62 153.87 80.51 105.01%
EPS 63.15 46.77 31.95 71.59 67.01 46.74 31.95 57.43%
DPS 14.25 14.25 0.00 24.26 14.25 14.25 0.00 -
NAPS 4.4264 4.3713 4.3513 3.9212 3.8162 3.7111 3.6611 13.47%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 12.86 14.10 14.56 14.68 12.90 12.06 11.90 -
P/RPS 2.72 4.56 9.52 2.46 2.83 3.92 7.39 -48.60%
P/EPS 10.19 15.08 22.80 10.26 9.63 12.91 18.63 -33.09%
EY 9.82 6.63 4.39 9.75 10.39 7.75 5.37 49.48%
DY 2.22 2.02 0.00 3.30 2.21 2.36 0.00 -
P/NAPS 1.45 1.61 1.67 1.87 1.69 1.63 1.63 -7.49%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 21/12/22 29/09/22 04/07/22 05/04/22 23/12/21 28/09/21 06/07/21 -
Price 12.52 13.48 13.62 15.30 13.30 11.88 11.78 -
P/RPS 2.65 4.36 8.90 2.56 2.92 3.86 7.32 -49.17%
P/EPS 9.92 14.42 21.32 10.69 9.93 12.71 18.44 -33.82%
EY 10.08 6.94 4.69 9.35 10.07 7.87 5.42 51.17%
DY 2.28 2.11 0.00 3.17 2.14 2.40 0.00 -
P/NAPS 1.41 1.54 1.57 1.95 1.74 1.60 1.61 -8.45%

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