[AEONCR] QoQ Cumulative Quarter Result on 31-Aug-2018 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-Aug-2018 [#2]
Profit Trend
QoQ- 81.26%
YoY- 22.2%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 378,588 1,365,843 1,006,307 657,810 325,718 1,235,122 925,949 -44.94%
PBT 112,668 472,191 357,068 238,996 131,763 398,335 292,969 -47.14%
Tax -28,068 -117,567 -90,057 -59,121 -32,528 -98,278 -75,220 -48.20%
NP 84,600 354,624 267,011 179,875 99,235 300,057 217,749 -46.78%
-
NP to SH 84,600 354,624 267,011 179,875 99,235 300,057 217,749 -46.78%
-
Tax Rate 24.91% 24.90% 25.22% 24.74% 24.69% 24.67% 25.68% -
Total Cost 293,988 1,011,219 739,296 477,935 226,483 935,065 708,200 -44.38%
-
Net Worth 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 8.94%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div - 113,867 55,724 55,542 - 102,058 49,016 -
Div Payout % - 32.11% 20.87% 30.88% - 34.01% 22.51% -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 8.94%
NOSH 250,868 250,802 250,733 249,735 249,199 248,449 247,720 0.84%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 22.35% 25.96% 26.53% 27.34% 30.47% 24.29% 23.52% -
ROE 5.31% 23.23% 18.84% 12.91% 7.32% 18.98% 15.54% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 148.29 534.98 401.80 263.52 130.89 497.76 399.16 -48.35%
EPS 32.69 133.55 102.80 69.45 38.43 143.01 112.30 -56.11%
DPS 0.00 44.60 22.25 22.25 0.00 41.13 21.13 -
NAPS 6.24 5.98 5.66 5.58 5.45 6.37 6.04 2.19%
Adjusted Per Share Value based on latest NOSH - 249,735
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 74.14 267.49 197.08 128.83 63.79 241.89 181.34 -44.94%
EPS 16.57 69.45 52.29 35.23 19.43 58.76 42.64 -46.77%
DPS 0.00 22.30 10.91 10.88 0.00 19.99 9.60 -
NAPS 3.12 2.99 2.7761 2.7279 2.656 3.0955 2.744 8.94%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 16.10 16.54 15.20 15.10 14.80 13.30 13.60 -
P/RPS 10.86 3.09 3.78 5.73 11.31 2.67 3.41 116.61%
P/EPS 48.59 11.91 14.26 20.96 37.11 11.00 14.49 124.20%
EY 2.06 8.40 7.01 4.77 2.69 9.09 6.90 -55.36%
DY 0.00 2.70 1.46 1.47 0.00 3.09 1.55 -
P/NAPS 2.58 2.77 2.69 2.71 2.72 2.09 2.25 9.56%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 27/06/19 25/04/19 20/12/18 04/10/18 28/06/18 27/04/18 21/12/17 -
Price 16.92 16.78 14.84 15.86 13.90 12.82 13.80 -
P/RPS 11.41 3.14 3.69 6.02 10.62 2.58 3.46 121.71%
P/EPS 51.06 12.08 13.92 22.01 34.86 10.60 14.70 129.52%
EY 1.96 8.28 7.18 4.54 2.87 9.43 6.80 -56.39%
DY 0.00 2.66 1.50 1.40 0.00 3.21 1.53 -
P/NAPS 2.71 2.81 2.62 2.84 2.55 2.01 2.28 12.21%

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