[AEONCR] QoQ Cumulative Quarter Result on 30-Nov-2020 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- 53.98%
YoY- -40.96%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 785,441 410,966 1,561,660 1,155,312 753,845 385,272 1,598,775 -37.65%
PBT 318,003 215,858 324,907 171,277 113,572 37,086 390,441 -12.75%
Tax -79,428 -52,766 -90,950 -51,039 -35,483 -10,807 -98,395 -13.26%
NP 238,575 163,092 233,957 120,238 78,089 26,279 292,046 -12.58%
-
NP to SH 238,575 163,092 233,957 120,238 78,089 26,279 292,046 -12.58%
-
Tax Rate 24.98% 24.44% 27.99% 29.80% 31.24% 29.14% 25.20% -
Total Cost 546,866 247,874 1,327,703 1,035,074 675,756 358,993 1,306,729 -43.96%
-
Net Worth 1,894,383 1,868,852 1,692,690 1,542,058 1,524,188 1,534,401 1,567,591 13.41%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div 72,762 - 74,549 23,488 23,488 - 92,549 -14.77%
Div Payout % 30.50% - 31.86% 19.53% 30.08% - 31.69% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 1,894,383 1,868,852 1,692,690 1,542,058 1,524,188 1,534,401 1,567,591 13.41%
NOSH 255,307 255,307 255,307 255,307 253,651 253,625 253,619 0.44%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 30.37% 39.69% 14.98% 10.41% 10.36% 6.82% 18.27% -
ROE 12.59% 8.73% 13.82% 7.80% 5.12% 1.71% 18.63% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 307.64 160.97 611.68 452.52 295.27 150.90 626.21 -37.65%
EPS 91.47 63.88 87.67 45.11 28.60 10.29 107.48 -10.16%
DPS 28.50 0.00 29.20 9.20 9.20 0.00 36.25 -14.77%
NAPS 7.42 7.32 6.63 6.04 5.97 6.01 6.14 13.41%
Adjusted Per Share Value based on latest NOSH - 255,307
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 153.87 80.51 305.93 226.33 147.68 75.48 313.20 -37.65%
EPS 46.74 31.95 45.83 23.55 15.30 5.15 57.21 -12.57%
DPS 14.25 0.00 14.60 4.60 4.60 0.00 18.13 -14.79%
NAPS 3.7111 3.6611 3.316 3.0209 2.9859 3.0059 3.0709 13.41%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 12.06 11.90 11.72 10.46 9.04 8.98 13.80 -
P/RPS 3.92 7.39 1.92 2.31 3.06 5.95 2.20 46.82%
P/EPS 12.91 18.63 12.79 22.21 29.56 87.24 12.06 4.63%
EY 7.75 5.37 7.82 4.50 3.38 1.15 8.29 -4.37%
DY 2.36 0.00 2.49 0.88 1.02 0.00 2.63 -6.94%
P/NAPS 1.63 1.63 1.77 1.73 1.51 1.49 2.25 -19.29%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 28/09/21 06/07/21 08/04/21 21/12/20 29/09/20 25/06/20 09/04/20 -
Price 11.88 11.78 12.40 12.20 10.60 9.68 9.14 -
P/RPS 3.86 7.32 2.03 2.70 3.59 6.41 1.46 90.86%
P/EPS 12.71 18.44 13.53 25.90 34.66 94.04 7.99 36.15%
EY 7.87 5.42 7.39 3.86 2.89 1.06 12.52 -26.55%
DY 2.40 0.00 2.35 0.75 0.87 0.00 3.97 -28.43%
P/NAPS 1.60 1.61 1.87 2.02 1.78 1.61 1.49 4.84%

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