[AEONCR] QoQ Cumulative Quarter Result on 30-Nov-2016 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- 56.86%
YoY- 15.54%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 613,604 302,282 1,101,955 811,113 530,766 261,638 965,234 -26.00%
PBT 197,662 101,869 351,162 248,098 157,291 84,116 301,591 -24.49%
Tax -50,465 -26,057 -86,135 -63,124 -39,370 -21,389 -73,369 -22.02%
NP 147,197 75,812 265,027 184,974 117,921 62,727 228,222 -25.29%
-
NP to SH 147,197 75,812 265,027 184,974 117,921 62,727 228,222 -25.29%
-
Tax Rate 25.53% 25.58% 24.53% 25.44% 25.03% 25.43% 24.33% -
Total Cost 466,407 226,470 836,928 626,139 412,845 198,911 737,012 -26.22%
-
Net Worth 976,214 1,026,720 954,720 882,720 906,261 905,920 834,659 10.97%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 42,530 - 90,720 43,920 46,612 - 91,046 -39.71%
Div Payout % 28.89% - 34.23% 23.74% 39.53% - 39.89% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 976,214 1,026,720 954,720 882,720 906,261 905,920 834,659 10.97%
NOSH 201,281 144,000 144,000 144,000 152,826 152,769 153,148 19.92%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 23.99% 25.08% 24.05% 22.80% 22.22% 23.97% 23.64% -
ROE 15.08% 7.38% 27.76% 20.96% 13.01% 6.92% 27.34% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 304.85 209.92 765.25 563.27 347.30 171.26 630.26 -38.29%
EPS 73.13 50.15 174.55 121.17 77.16 41.06 149.02 -37.70%
DPS 21.13 0.00 63.00 30.50 30.50 0.00 59.45 -49.72%
NAPS 4.85 7.13 6.63 6.13 5.93 5.93 5.45 -7.46%
Adjusted Per Share Value based on latest NOSH - 144,000
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 120.17 59.20 215.81 158.85 103.95 51.24 189.03 -26.00%
EPS 28.83 14.85 51.90 36.23 23.09 12.28 44.70 -25.29%
DPS 8.33 0.00 17.77 8.60 9.13 0.00 17.83 -39.70%
NAPS 1.9118 2.0108 1.8697 1.7287 1.7748 1.7742 1.6346 10.97%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 12.48 19.20 15.70 13.32 14.98 13.58 11.92 -
P/RPS 4.09 9.15 2.05 2.36 4.31 7.93 1.89 67.06%
P/EPS 17.07 36.47 8.53 10.37 19.41 33.07 8.00 65.51%
EY 5.86 2.74 11.72 9.64 5.15 3.02 12.50 -39.56%
DY 1.69 0.00 4.01 2.29 2.04 0.00 4.99 -51.31%
P/NAPS 2.57 2.69 2.37 2.17 2.53 2.29 2.19 11.22%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 05/10/17 04/07/17 25/04/17 22/12/16 04/10/16 30/06/16 21/04/16 -
Price 12.80 19.08 16.30 14.24 14.60 12.94 12.78 -
P/RPS 4.20 9.09 2.13 2.53 4.20 7.56 2.03 62.15%
P/EPS 17.50 36.24 8.86 11.09 18.92 31.51 8.58 60.62%
EY 5.71 2.76 11.29 9.02 5.28 3.17 11.66 -37.79%
DY 1.65 0.00 3.87 2.14 2.09 0.00 4.65 -49.78%
P/NAPS 2.64 2.68 2.46 2.32 2.46 2.18 2.34 8.35%

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