[AEONCR] QoQ Cumulative Quarter Result on 30-Nov-2017 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- 47.93%
YoY- 17.72%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 657,810 325,718 1,235,122 925,949 613,604 302,282 1,101,955 -29.03%
PBT 238,996 131,763 398,335 292,969 197,662 101,869 351,162 -22.57%
Tax -59,121 -32,528 -98,278 -75,220 -50,465 -26,057 -86,135 -22.13%
NP 179,875 99,235 300,057 217,749 147,197 75,812 265,027 -22.71%
-
NP to SH 179,875 99,235 300,057 217,749 147,197 75,812 265,027 -22.71%
-
Tax Rate 24.74% 24.69% 24.67% 25.68% 25.53% 25.58% 24.53% -
Total Cost 477,935 226,483 935,065 708,200 466,407 226,470 836,928 -31.09%
-
Net Worth 1,392,929 1,356,183 1,580,632 1,401,122 976,214 1,026,720 954,720 28.54%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 55,542 - 102,058 49,016 42,530 - 90,720 -27.83%
Div Payout % 30.88% - 34.01% 22.51% 28.89% - 34.23% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 1,392,929 1,356,183 1,580,632 1,401,122 976,214 1,026,720 954,720 28.54%
NOSH 249,735 249,199 248,449 247,720 201,281 144,000 144,000 44.20%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 27.34% 30.47% 24.29% 23.52% 23.99% 25.08% 24.05% -
ROE 12.91% 7.32% 18.98% 15.54% 15.08% 7.38% 27.76% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 263.52 130.89 497.76 399.16 304.85 209.92 765.25 -50.77%
EPS 69.45 38.43 143.01 112.30 73.13 50.15 174.55 -45.81%
DPS 22.25 0.00 41.13 21.13 21.13 0.00 63.00 -49.94%
NAPS 5.58 5.45 6.37 6.04 4.85 7.13 6.63 -10.83%
Adjusted Per Share Value based on latest NOSH - 247,720
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 128.83 63.79 241.89 181.34 120.17 59.20 215.81 -29.03%
EPS 35.23 19.43 58.76 42.64 28.83 14.85 51.90 -22.70%
DPS 10.88 0.00 19.99 9.60 8.33 0.00 17.77 -27.83%
NAPS 2.7279 2.656 3.0955 2.744 1.9118 2.0108 1.8697 28.55%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 15.10 14.80 13.30 13.60 12.48 19.20 15.70 -
P/RPS 5.73 11.31 2.67 3.41 4.09 9.15 2.05 98.05%
P/EPS 20.96 37.11 11.00 14.49 17.07 36.47 8.53 81.79%
EY 4.77 2.69 9.09 6.90 5.86 2.74 11.72 -44.99%
DY 1.47 0.00 3.09 1.55 1.69 0.00 4.01 -48.68%
P/NAPS 2.71 2.72 2.09 2.25 2.57 2.69 2.37 9.32%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 04/10/18 28/06/18 27/04/18 21/12/17 05/10/17 04/07/17 25/04/17 -
Price 15.86 13.90 12.82 13.80 12.80 19.08 16.30 -
P/RPS 6.02 10.62 2.58 3.46 4.20 9.09 2.13 99.52%
P/EPS 22.01 34.86 10.60 14.70 17.50 36.24 8.86 83.12%
EY 4.54 2.87 9.43 6.80 5.71 2.76 11.29 -45.42%
DY 1.40 0.00 3.21 1.53 1.65 0.00 3.87 -49.13%
P/NAPS 2.84 2.55 2.01 2.28 2.64 2.68 2.46 10.02%

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