[AEONCR] QoQ Cumulative Quarter Result on 31-Aug-2017 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
05-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-Aug-2017 [#2]
Profit Trend
QoQ- 94.16%
YoY- 24.83%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 325,718 1,235,122 925,949 613,604 302,282 1,101,955 811,113 -45.60%
PBT 131,763 398,335 292,969 197,662 101,869 351,162 248,098 -34.44%
Tax -32,528 -98,278 -75,220 -50,465 -26,057 -86,135 -63,124 -35.75%
NP 99,235 300,057 217,749 147,197 75,812 265,027 184,974 -34.00%
-
NP to SH 99,235 300,057 217,749 147,197 75,812 265,027 184,974 -34.00%
-
Tax Rate 24.69% 24.67% 25.68% 25.53% 25.58% 24.53% 25.44% -
Total Cost 226,483 935,065 708,200 466,407 226,470 836,928 626,139 -49.26%
-
Net Worth 1,356,183 1,580,632 1,401,122 976,214 1,026,720 954,720 882,720 33.18%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - 102,058 49,016 42,530 - 90,720 43,920 -
Div Payout % - 34.01% 22.51% 28.89% - 34.23% 23.74% -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 1,356,183 1,580,632 1,401,122 976,214 1,026,720 954,720 882,720 33.18%
NOSH 249,199 248,449 247,720 201,281 144,000 144,000 144,000 44.18%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 30.47% 24.29% 23.52% 23.99% 25.08% 24.05% 22.80% -
ROE 7.32% 18.98% 15.54% 15.08% 7.38% 27.76% 20.96% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 130.89 497.76 399.16 304.85 209.92 765.25 563.27 -62.23%
EPS 38.43 143.01 112.30 73.13 50.15 174.55 121.17 -53.52%
DPS 0.00 41.13 21.13 21.13 0.00 63.00 30.50 -
NAPS 5.45 6.37 6.04 4.85 7.13 6.63 6.13 -7.54%
Adjusted Per Share Value based on latest NOSH - 201,027
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 63.81 241.96 181.40 120.21 59.22 215.88 158.90 -45.59%
EPS 19.44 58.78 42.66 28.84 14.85 51.92 36.24 -34.00%
DPS 0.00 19.99 9.60 8.33 0.00 17.77 8.60 -
NAPS 2.6568 3.0965 2.7448 1.9124 2.0114 1.8703 1.7293 33.18%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 14.80 13.30 13.60 12.48 19.20 15.70 13.32 -
P/RPS 11.31 2.67 3.41 4.09 9.15 2.05 2.36 184.52%
P/EPS 37.11 11.00 14.49 17.07 36.47 8.53 10.37 134.14%
EY 2.69 9.09 6.90 5.86 2.74 11.72 9.64 -57.33%
DY 0.00 3.09 1.55 1.69 0.00 4.01 2.29 -
P/NAPS 2.72 2.09 2.25 2.57 2.69 2.37 2.17 16.26%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 28/06/18 27/04/18 21/12/17 05/10/17 04/07/17 25/04/17 22/12/16 -
Price 13.90 12.82 13.80 12.80 19.08 16.30 14.24 -
P/RPS 10.62 2.58 3.46 4.20 9.09 2.13 2.53 160.44%
P/EPS 34.86 10.60 14.70 17.50 36.24 8.86 11.09 114.73%
EY 2.87 9.43 6.80 5.71 2.76 11.29 9.02 -53.42%
DY 0.00 3.21 1.53 1.65 0.00 3.87 2.14 -
P/NAPS 2.55 2.01 2.28 2.64 2.68 2.46 2.32 6.51%

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