[AEONCR] QoQ Cumulative Quarter Result on 30-Nov-2015 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
22-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
30-Nov-2015 [#3]
Profit Trend
QoQ- 50.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 261,638 965,234 965,234 706,942 461,162 232,439 871,600 -61.67%
PBT 84,116 301,591 301,591 211,040 140,538 76,266 289,269 -62.63%
Tax -21,389 -73,369 -73,369 -50,951 -33,811 -18,025 -73,543 -62.62%
NP 62,727 228,222 228,222 160,089 106,727 58,241 215,726 -62.63%
-
NP to SH 62,727 228,222 228,222 160,089 106,727 58,241 215,726 -62.63%
-
Tax Rate 25.43% 24.33% 24.33% 24.14% 24.06% 23.63% 25.42% -
Total Cost 198,911 737,012 737,012 546,853 354,435 174,198 655,874 -61.35%
-
Net Worth 905,920 834,659 834,659 787,045 773,540 782,479 699,139 22.93%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - 91,046 91,046 45,975 - - 84,429 -
Div Payout % - 39.89% 39.89% 28.72% - - 39.14% -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 905,920 834,659 834,659 787,045 773,540 782,479 699,139 22.93%
NOSH 152,769 153,148 153,148 154,020 153,785 153,427 144,086 4.77%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 23.97% 23.64% 23.64% 22.65% 23.14% 25.06% 24.75% -
ROE 6.92% 27.34% 27.34% 20.34% 13.80% 7.44% 30.86% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 171.26 630.26 630.26 458.99 299.87 151.50 588.43 -62.60%
EPS 41.06 149.02 149.02 103.94 69.40 37.96 145.64 -63.54%
DPS 0.00 59.45 59.45 29.85 0.00 0.00 57.00 -
NAPS 5.93 5.45 5.45 5.11 5.03 5.10 4.72 19.94%
Adjusted Per Share Value based on latest NOSH - 154,493
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 51.26 189.09 189.09 138.49 90.34 45.54 170.75 -61.67%
EPS 12.29 44.71 44.71 31.36 20.91 11.41 42.26 -62.62%
DPS 0.00 17.84 17.84 9.01 0.00 0.00 16.54 -
NAPS 1.7747 1.6351 1.6351 1.5418 1.5154 1.5329 1.3696 22.93%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 13.58 11.92 11.72 12.98 12.18 14.70 13.30 -
P/RPS 7.93 1.89 1.86 2.83 4.06 9.70 0.00 -
P/EPS 33.07 8.00 7.86 12.49 17.55 38.72 0.00 -
EY 3.02 12.50 12.72 8.01 5.70 2.58 0.00 -
DY 0.00 4.99 5.07 2.30 0.00 0.00 0.00 -
P/NAPS 2.29 2.19 2.15 2.54 2.42 2.88 2.82 -15.28%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/06/16 21/04/16 - 22/12/15 06/10/15 25/06/15 20/04/15 -
Price 12.94 12.78 0.00 11.78 13.58 14.18 14.48 -
P/RPS 7.56 2.03 0.00 2.57 4.53 9.36 0.00 -
P/EPS 31.51 8.58 0.00 11.33 19.57 37.36 0.00 -
EY 3.17 11.66 0.00 8.82 5.11 2.68 0.00 -
DY 0.00 4.65 0.00 2.53 0.00 0.00 0.00 -
P/NAPS 2.18 2.34 0.00 2.31 2.70 2.78 3.07 -23.87%

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