[AEONCR] QoQ Cumulative Quarter Result on 31-Aug-2016 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-Aug-2016 [#2]
Profit Trend
QoQ- 87.99%
YoY- 10.49%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 302,282 1,101,955 811,113 530,766 261,638 965,234 965,234 -60.35%
PBT 101,869 351,162 248,098 157,291 84,116 301,591 301,591 -57.89%
Tax -26,057 -86,135 -63,124 -39,370 -21,389 -73,369 -73,369 -56.17%
NP 75,812 265,027 184,974 117,921 62,727 228,222 228,222 -58.45%
-
NP to SH 75,812 265,027 184,974 117,921 62,727 228,222 228,222 -58.45%
-
Tax Rate 25.58% 24.53% 25.44% 25.03% 25.43% 24.33% 24.33% -
Total Cost 226,470 836,928 626,139 412,845 198,911 737,012 737,012 -60.95%
-
Net Worth 1,026,720 954,720 882,720 906,261 905,920 834,659 834,659 17.94%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Div - 90,720 43,920 46,612 - 91,046 91,046 -
Div Payout % - 34.23% 23.74% 39.53% - 39.89% 39.89% -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 1,026,720 954,720 882,720 906,261 905,920 834,659 834,659 17.94%
NOSH 144,000 144,000 144,000 152,826 152,769 153,148 153,148 -4.78%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 25.08% 24.05% 22.80% 22.22% 23.97% 23.64% 23.64% -
ROE 7.38% 27.76% 20.96% 13.01% 6.92% 27.34% 27.34% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 209.92 765.25 563.27 347.30 171.26 630.26 630.26 -58.36%
EPS 50.15 174.55 121.17 77.16 41.06 149.02 149.02 -58.01%
DPS 0.00 63.00 30.50 30.50 0.00 59.45 59.45 -
NAPS 7.13 6.63 6.13 5.93 5.93 5.45 5.45 23.87%
Adjusted Per Share Value based on latest NOSH - 152,891
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 59.20 215.81 158.85 103.95 51.24 189.03 189.03 -60.35%
EPS 14.85 51.90 36.23 23.09 12.28 44.70 44.70 -58.44%
DPS 0.00 17.77 8.60 9.13 0.00 17.83 17.83 -
NAPS 2.0108 1.8697 1.7287 1.7748 1.7742 1.6346 1.6346 17.94%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 -
Price 19.20 15.70 13.32 14.98 13.58 11.92 11.72 -
P/RPS 9.15 2.05 2.36 4.31 7.93 1.89 1.86 255.96%
P/EPS 36.47 8.53 10.37 19.41 33.07 8.00 7.86 239.76%
EY 2.74 11.72 9.64 5.15 3.02 12.50 12.72 -70.57%
DY 0.00 4.01 2.29 2.04 0.00 4.99 5.07 -
P/NAPS 2.69 2.37 2.17 2.53 2.29 2.19 2.15 19.55%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 04/07/17 25/04/17 22/12/16 04/10/16 30/06/16 21/04/16 - -
Price 19.08 16.30 14.24 14.60 12.94 12.78 0.00 -
P/RPS 9.09 2.13 2.53 4.20 7.56 2.03 0.00 -
P/EPS 36.24 8.86 11.09 18.92 31.51 8.58 0.00 -
EY 2.76 11.29 9.02 5.28 3.17 11.66 0.00 -
DY 0.00 3.87 2.14 2.09 0.00 4.65 0.00 -
P/NAPS 2.68 2.46 2.32 2.46 2.18 2.34 0.00 -

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