[AEONCR] QoQ Cumulative Quarter Result on 30-Nov-2021 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
23-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 43.37%
YoY- 184.47%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 789,742 390,571 1,524,880 1,161,912 785,441 410,966 1,561,660 -36.44%
PBT 315,582 215,535 526,820 482,031 318,003 215,858 324,907 -1.91%
Tax -76,864 -52,466 -161,401 -139,992 -79,428 -52,766 -90,950 -10.58%
NP 238,718 163,069 365,419 342,039 238,575 163,092 233,957 1.34%
-
NP to SH 238,718 163,069 365,419 342,039 238,575 163,092 233,957 1.34%
-
Tax Rate 24.36% 24.34% 30.64% 29.04% 24.98% 24.44% 27.99% -
Total Cost 551,024 227,502 1,159,461 819,873 546,866 247,874 1,327,703 -44.27%
-
Net Worth 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 20.16%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 72,762 - 123,824 72,762 72,762 - 74,549 -1.60%
Div Payout % 30.48% - 33.89% 21.27% 30.50% - 31.86% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 20.16%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 30.23% 41.75% 23.96% 29.44% 30.37% 39.69% 14.98% -
ROE 10.70% 7.34% 18.26% 17.56% 12.59% 8.73% 13.82% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 309.33 152.98 597.27 455.10 307.64 160.97 611.68 -36.44%
EPS 91.53 63.87 139.17 132.00 91.47 63.88 87.67 2.90%
DPS 28.50 0.00 48.50 28.50 28.50 0.00 29.20 -1.60%
NAPS 8.74 8.70 7.84 7.63 7.42 7.32 6.63 20.16%
Adjusted Per Share Value based on latest NOSH - 255,307
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 154.66 76.49 298.64 227.55 153.82 80.48 305.84 -36.44%
EPS 46.75 31.94 71.56 66.99 46.72 31.94 45.82 1.34%
DPS 14.25 0.00 24.25 14.25 14.25 0.00 14.60 -1.60%
NAPS 4.37 4.35 3.92 3.815 3.71 3.66 3.315 20.16%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 14.10 14.56 14.68 12.90 12.06 11.90 11.72 -
P/RPS 4.56 9.52 2.46 2.83 3.92 7.39 1.92 77.72%
P/EPS 15.08 22.80 10.26 9.63 12.91 18.63 12.79 11.57%
EY 6.63 4.39 9.75 10.39 7.75 5.37 7.82 -10.39%
DY 2.02 0.00 3.30 2.21 2.36 0.00 2.49 -12.98%
P/NAPS 1.61 1.67 1.87 1.69 1.63 1.63 1.77 -6.10%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 29/09/22 04/07/22 05/04/22 23/12/21 28/09/21 06/07/21 08/04/21 -
Price 13.48 13.62 15.30 13.30 11.88 11.78 12.40 -
P/RPS 4.36 8.90 2.56 2.92 3.86 7.32 2.03 66.23%
P/EPS 14.42 21.32 10.69 9.93 12.71 18.44 13.53 4.32%
EY 6.94 4.69 9.35 10.07 7.87 5.42 7.39 -4.09%
DY 2.11 0.00 3.17 2.14 2.40 0.00 2.35 -6.91%
P/NAPS 1.54 1.57 1.95 1.74 1.60 1.61 1.87 -12.10%

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