[AEONCR] QoQ Cumulative Quarter Result on 29-Feb-2020 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
09-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
29-Feb-2020 [#4]
Profit Trend
QoQ- 43.4%
YoY- -17.65%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 1,155,312 753,845 385,272 1,598,775 1,185,496 783,034 378,588 109.96%
PBT 171,277 113,572 37,086 390,441 272,409 179,544 112,668 32.10%
Tax -51,039 -35,483 -10,807 -98,395 -68,752 -45,817 -28,068 48.81%
NP 120,238 78,089 26,279 292,046 203,657 133,727 84,600 26.32%
-
NP to SH 120,238 78,089 26,279 292,046 203,657 133,727 84,600 26.32%
-
Tax Rate 29.80% 31.24% 29.14% 25.20% 25.24% 25.52% 24.91% -
Total Cost 1,035,074 675,756 358,993 1,306,729 981,839 649,307 293,988 130.90%
-
Net Worth 1,542,058 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 -2.14%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div 23,488 23,488 - 92,549 56,806 56,806 - -
Div Payout % 19.53% 30.08% - 31.69% 27.89% 42.48% - -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 1,542,058 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 -2.14%
NOSH 255,307 253,651 253,625 253,619 253,604 250,893 250,868 1.17%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin 10.41% 10.36% 6.82% 18.27% 17.18% 17.08% 22.35% -
ROE 7.80% 5.12% 1.71% 18.63% 13.21% 8.63% 5.31% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 452.52 295.27 150.90 626.21 464.34 306.70 148.29 109.95%
EPS 45.11 28.60 10.29 107.48 76.12 48.73 32.69 23.87%
DPS 9.20 9.20 0.00 36.25 22.25 22.25 0.00 -
NAPS 6.04 5.97 6.01 6.14 6.04 6.07 6.24 -2.14%
Adjusted Per Share Value based on latest NOSH - 253,619
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 226.33 147.68 75.48 313.20 232.24 153.40 74.17 109.95%
EPS 23.55 15.30 5.15 57.21 39.90 26.20 16.57 26.32%
DPS 4.60 4.60 0.00 18.13 11.13 11.13 0.00 -
NAPS 3.0209 2.9859 3.0059 3.0709 3.0209 3.0359 3.121 -2.14%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 10.46 9.04 8.98 13.80 14.72 15.00 16.10 -
P/RPS 2.31 3.06 5.95 2.20 3.17 4.89 10.86 -64.26%
P/EPS 22.21 29.56 87.24 12.06 18.45 28.64 48.59 -40.57%
EY 4.50 3.38 1.15 8.29 5.42 3.49 2.06 68.11%
DY 0.88 1.02 0.00 2.63 1.51 1.48 0.00 -
P/NAPS 1.73 1.51 1.49 2.25 2.44 2.47 2.58 -23.33%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 21/12/20 29/09/20 25/06/20 09/04/20 19/12/19 26/09/19 27/06/19 -
Price 12.20 10.60 9.68 9.14 14.72 14.96 16.92 -
P/RPS 2.70 3.59 6.41 1.46 3.17 4.88 11.41 -61.64%
P/EPS 25.90 34.66 94.04 7.99 18.45 28.56 51.06 -36.31%
EY 3.86 2.89 1.06 12.52 5.42 3.50 1.96 56.92%
DY 0.75 0.87 0.00 3.97 1.51 1.49 0.00 -
P/NAPS 2.02 1.78 1.61 1.49 2.44 2.46 2.71 -17.74%

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