[AEONCR] QoQ Cumulative Quarter Result on 31-Aug-2022 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
29-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-Aug-2022 [#2]
Profit Trend
QoQ- 46.39%
YoY- 0.06%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 452,674 1,640,245 1,207,581 789,742 390,571 1,524,880 1,161,912 -46.68%
PBT 131,914 546,976 417,165 315,582 215,535 526,820 482,031 -57.88%
Tax -32,551 -129,291 -94,820 -76,864 -52,466 -161,401 -139,992 -62.22%
NP 99,363 417,685 322,345 238,718 163,069 365,419 342,039 -56.16%
-
NP to SH 99,363 417,685 322,345 238,718 163,069 365,419 342,039 -56.16%
-
Tax Rate 24.68% 23.64% 22.73% 24.36% 24.34% 30.64% 29.04% -
Total Cost 353,311 1,222,560 885,236 551,024 227,502 1,159,461 819,873 -42.97%
-
Net Worth 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 15.91%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - 126,377 72,762 72,762 - 123,824 72,762 -
Div Payout % - 30.26% 22.57% 30.48% - 33.89% 21.27% -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 15.91%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 21.95% 25.46% 26.69% 30.23% 41.75% 23.96% 29.44% -
ROE 4.09% 17.98% 14.27% 10.70% 7.34% 18.26% 17.56% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 177.31 642.46 472.99 309.33 152.98 597.27 455.10 -46.68%
EPS 38.92 159.62 124.28 91.53 63.87 139.17 132.00 -55.73%
DPS 0.00 49.50 28.50 28.50 0.00 48.50 28.50 -
NAPS 9.52 9.10 8.85 8.74 8.70 7.84 7.63 15.91%
Adjusted Per Share Value based on latest NOSH - 255,307
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 88.68 321.33 236.57 154.71 76.51 298.73 227.62 -46.68%
EPS 19.47 81.83 63.15 46.77 31.95 71.59 67.01 -56.16%
DPS 0.00 24.76 14.25 14.25 0.00 24.26 14.25 -
NAPS 4.7615 4.5514 4.4264 4.3713 4.3513 3.9212 3.8162 15.91%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 11.40 12.00 12.86 14.10 14.56 14.68 12.90 -
P/RPS 6.43 1.87 2.72 4.56 9.52 2.46 2.83 72.91%
P/EPS 29.29 7.33 10.19 15.08 22.80 10.26 9.63 110.06%
EY 3.41 13.63 9.82 6.63 4.39 9.75 10.39 -52.45%
DY 0.00 4.13 2.22 2.02 0.00 3.30 2.21 -
P/NAPS 1.20 1.32 1.45 1.61 1.67 1.87 1.69 -20.42%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 10/07/23 11/04/23 21/12/22 29/09/22 04/07/22 05/04/22 23/12/21 -
Price 11.18 11.92 12.52 13.48 13.62 15.30 13.30 -
P/RPS 6.31 1.86 2.65 4.36 8.90 2.56 2.92 67.22%
P/EPS 28.73 7.29 9.92 14.42 21.32 10.69 9.93 103.17%
EY 3.48 13.72 10.08 6.94 4.69 9.35 10.07 -50.78%
DY 0.00 4.15 2.28 2.11 0.00 3.17 2.14 -
P/NAPS 1.17 1.31 1.41 1.54 1.57 1.95 1.74 -23.26%

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