[AEONCR] QoQ Cumulative Quarter Result on 31-Aug-2021 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- 46.28%
YoY- 205.52%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 390,571 1,524,880 1,161,912 785,441 410,966 1,561,660 1,155,312 -51.50%
PBT 215,535 526,820 482,031 318,003 215,858 324,907 171,277 16.57%
Tax -52,466 -161,401 -139,992 -79,428 -52,766 -90,950 -51,039 1.85%
NP 163,069 365,419 342,039 238,575 163,092 233,957 120,238 22.54%
-
NP to SH 163,069 365,419 342,039 238,575 163,092 233,957 120,238 22.54%
-
Tax Rate 24.34% 30.64% 29.04% 24.98% 24.44% 27.99% 29.80% -
Total Cost 227,502 1,159,461 819,873 546,866 247,874 1,327,703 1,035,074 -63.61%
-
Net Worth 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 27.57%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - 123,824 72,762 72,762 - 74,549 23,488 -
Div Payout % - 33.89% 21.27% 30.50% - 31.86% 19.53% -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 27.57%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 41.75% 23.96% 29.44% 30.37% 39.69% 14.98% 10.41% -
ROE 7.34% 18.26% 17.56% 12.59% 8.73% 13.82% 7.80% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 152.98 597.27 455.10 307.64 160.97 611.68 452.52 -51.50%
EPS 63.87 139.17 132.00 91.47 63.88 87.67 45.11 26.11%
DPS 0.00 48.50 28.50 28.50 0.00 29.20 9.20 -
NAPS 8.70 7.84 7.63 7.42 7.32 6.63 6.04 27.57%
Adjusted Per Share Value based on latest NOSH - 255,307
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 76.51 298.73 227.62 153.87 80.51 305.93 226.33 -51.50%
EPS 31.95 71.59 67.01 46.74 31.95 45.83 23.55 22.57%
DPS 0.00 24.26 14.25 14.25 0.00 14.60 4.60 -
NAPS 4.3513 3.9212 3.8162 3.7111 3.6611 3.316 3.0209 27.57%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 14.56 14.68 12.90 12.06 11.90 11.72 10.46 -
P/RPS 9.52 2.46 2.83 3.92 7.39 1.92 2.31 157.27%
P/EPS 22.80 10.26 9.63 12.91 18.63 12.79 22.21 1.76%
EY 4.39 9.75 10.39 7.75 5.37 7.82 4.50 -1.63%
DY 0.00 3.30 2.21 2.36 0.00 2.49 0.88 -
P/NAPS 1.67 1.87 1.69 1.63 1.63 1.77 1.73 -2.32%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 04/07/22 05/04/22 23/12/21 28/09/21 06/07/21 08/04/21 21/12/20 -
Price 13.62 15.30 13.30 11.88 11.78 12.40 12.20 -
P/RPS 8.90 2.56 2.92 3.86 7.32 2.03 2.70 121.64%
P/EPS 21.32 10.69 9.93 12.71 18.44 13.53 25.90 -12.17%
EY 4.69 9.35 10.07 7.87 5.42 7.39 3.86 13.87%
DY 0.00 3.17 2.14 2.40 0.00 2.35 0.75 -
P/NAPS 1.57 1.95 1.74 1.60 1.61 1.87 2.02 -15.47%

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