[AEONCR] QoQ Cumulative Quarter Result on 29-Feb-2016 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
29-Feb-2016 [#4]
Profit Trend
QoQ-0.0%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 811,113 530,766 261,638 965,234 965,234 706,942 461,162 56.98%
PBT 248,098 157,291 84,116 301,591 301,591 211,040 140,538 57.44%
Tax -63,124 -39,370 -21,389 -73,369 -73,369 -50,951 -33,811 64.64%
NP 184,974 117,921 62,727 228,222 228,222 160,089 106,727 55.15%
-
NP to SH 184,974 117,921 62,727 228,222 228,222 160,089 106,727 55.15%
-
Tax Rate 25.44% 25.03% 25.43% 24.33% 24.33% 24.14% 24.06% -
Total Cost 626,139 412,845 198,911 737,012 737,012 546,853 354,435 57.53%
-
Net Worth 882,720 906,261 905,920 834,659 834,659 787,045 773,540 11.12%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div 43,920 46,612 - 91,046 91,046 45,975 - -
Div Payout % 23.74% 39.53% - 39.89% 39.89% 28.72% - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 882,720 906,261 905,920 834,659 834,659 787,045 773,540 11.12%
NOSH 144,000 152,826 152,769 153,148 153,148 154,020 153,785 -5.11%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 22.80% 22.22% 23.97% 23.64% 23.64% 22.65% 23.14% -
ROE 20.96% 13.01% 6.92% 27.34% 27.34% 20.34% 13.80% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 563.27 347.30 171.26 630.26 630.26 458.99 299.87 65.45%
EPS 121.17 77.16 41.06 149.02 149.02 103.94 69.40 56.06%
DPS 30.50 30.50 0.00 59.45 59.45 29.85 0.00 -
NAPS 6.13 5.93 5.93 5.45 5.45 5.11 5.03 17.11%
Adjusted Per Share Value based on latest NOSH - 151,137
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 158.85 103.95 51.24 189.03 189.03 138.45 90.31 56.99%
EPS 36.23 23.09 12.28 44.70 44.70 31.35 20.90 55.17%
DPS 8.60 9.13 0.00 17.83 17.83 9.00 0.00 -
NAPS 1.7287 1.7748 1.7742 1.6346 1.6346 1.5414 1.5149 11.12%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 13.32 14.98 13.58 11.92 11.72 12.98 12.18 -
P/RPS 2.36 4.31 7.93 1.89 1.86 2.83 4.06 -35.16%
P/EPS 10.37 19.41 33.07 8.00 7.86 12.49 17.55 -34.30%
EY 9.64 5.15 3.02 12.50 12.72 8.01 5.70 52.14%
DY 2.29 2.04 0.00 4.99 5.07 2.30 0.00 -
P/NAPS 2.17 2.53 2.29 2.19 2.15 2.54 2.42 -8.34%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 22/12/16 04/10/16 30/06/16 21/04/16 - 22/12/15 06/10/15 -
Price 14.24 14.60 12.94 12.78 0.00 11.78 13.58 -
P/RPS 2.53 4.20 7.56 2.03 0.00 2.57 4.53 -37.20%
P/EPS 11.09 18.92 31.51 8.58 0.00 11.33 19.57 -36.46%
EY 9.02 5.28 3.17 11.66 0.00 8.82 5.11 57.43%
DY 2.14 2.09 0.00 4.65 0.00 2.53 0.00 -
P/NAPS 2.32 2.46 2.18 2.34 0.00 2.31 2.70 -11.40%

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