[AEONCR] QoQ Cumulative Quarter Result on 30-Nov-2019 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
30-Nov-2019 [#3]
Profit Trend
QoQ- 52.29%
YoY- -23.73%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 753,845 385,272 1,598,775 1,185,496 783,034 378,588 1,365,843 -32.59%
PBT 113,572 37,086 390,441 272,409 179,544 112,668 472,191 -61.15%
Tax -35,483 -10,807 -98,395 -68,752 -45,817 -28,068 -117,567 -54.84%
NP 78,089 26,279 292,046 203,657 133,727 84,600 354,624 -63.36%
-
NP to SH 78,089 26,279 292,046 203,657 133,727 84,600 354,624 -63.36%
-
Tax Rate 31.24% 29.14% 25.20% 25.24% 25.52% 24.91% 24.90% -
Total Cost 675,756 358,993 1,306,729 981,839 649,307 293,988 1,011,219 -23.47%
-
Net Worth 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 1,526,741 -0.11%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 23,488 - 92,549 56,806 56,806 - 113,867 -64.92%
Div Payout % 30.08% - 31.69% 27.89% 42.48% - 32.11% -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 1,526,741 -0.11%
NOSH 253,651 253,625 253,619 253,604 250,893 250,868 250,802 0.75%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 10.36% 6.82% 18.27% 17.18% 17.08% 22.35% 25.96% -
ROE 5.12% 1.71% 18.63% 13.21% 8.63% 5.31% 23.23% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 295.27 150.90 626.21 464.34 306.70 148.29 534.98 -32.59%
EPS 28.60 10.29 107.48 76.12 48.73 32.69 133.55 -64.03%
DPS 9.20 0.00 36.25 22.25 22.25 0.00 44.60 -64.92%
NAPS 5.97 6.01 6.14 6.04 6.07 6.24 5.98 -0.11%
Adjusted Per Share Value based on latest NOSH - 253,604
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 147.68 75.48 313.20 232.24 153.40 74.17 267.57 -32.59%
EPS 15.30 5.15 57.21 39.90 26.20 16.57 69.47 -63.36%
DPS 4.60 0.00 18.13 11.13 11.13 0.00 22.31 -64.93%
NAPS 2.9859 3.0059 3.0709 3.0209 3.0359 3.121 2.9909 -0.11%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 9.04 8.98 13.80 14.72 15.00 16.10 16.54 -
P/RPS 3.06 5.95 2.20 3.17 4.89 10.86 3.09 -0.64%
P/EPS 29.56 87.24 12.06 18.45 28.64 48.59 11.91 82.80%
EY 3.38 1.15 8.29 5.42 3.49 2.06 8.40 -45.34%
DY 1.02 0.00 2.63 1.51 1.48 0.00 2.70 -47.58%
P/NAPS 1.51 1.49 2.25 2.44 2.47 2.58 2.77 -33.14%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 29/09/20 25/06/20 09/04/20 19/12/19 26/09/19 27/06/19 25/04/19 -
Price 10.60 9.68 9.14 14.72 14.96 16.92 16.78 -
P/RPS 3.59 6.41 1.46 3.17 4.88 11.41 3.14 9.29%
P/EPS 34.66 94.04 7.99 18.45 28.56 51.06 12.08 101.27%
EY 2.89 1.06 12.52 5.42 3.50 1.96 8.28 -50.26%
DY 0.87 0.00 3.97 1.51 1.49 0.00 2.66 -52.36%
P/NAPS 1.78 1.61 1.49 2.44 2.46 2.71 2.81 -26.13%

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