[AEONCR] QoQ Cumulative Quarter Result on 31-Aug-2023 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
26-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-Aug-2023 [#2]
Profit Trend
QoQ- 120.96%
YoY- -8.03%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 522,259 1,912,491 1,410,917 924,404 452,674 1,640,245 1,207,581 -42.78%
PBT 144,825 565,174 402,579 291,145 131,914 546,976 417,165 -50.57%
Tax -38,412 -141,156 -97,481 -71,593 -32,551 -129,291 -94,820 -45.22%
NP 106,413 424,018 305,098 219,552 99,363 417,685 322,345 -52.20%
-
NP to SH 106,413 424,018 305,098 219,552 99,363 417,685 322,345 -52.20%
-
Tax Rate 26.52% 24.98% 24.21% 24.59% 24.68% 23.64% 22.73% -
Total Cost 415,846 1,488,473 1,105,819 704,852 353,311 1,222,560 885,236 -39.54%
-
Net Worth 2,731,792 2,639,881 2,512,227 2,502,015 2,430,529 2,323,300 2,259,473 13.47%
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div - 217,011 145,525 72,762 - 126,377 72,762 -
Div Payout % - 51.18% 47.70% 33.14% - 30.26% 22.57% -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 2,731,792 2,639,881 2,512,227 2,502,015 2,430,529 2,323,300 2,259,473 13.47%
NOSH 510,615 510,615 510,615 255,307 255,307 255,307 255,307 58.67%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 20.38% 22.17% 21.62% 23.75% 21.95% 25.46% 26.69% -
ROE 3.90% 16.06% 12.14% 8.78% 4.09% 17.98% 14.27% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 102.28 374.55 276.32 362.07 177.31 642.46 472.99 -63.93%
EPS 20.84 81.08 58.76 84.02 38.92 159.62 124.28 -69.55%
DPS 0.00 42.50 28.50 28.50 0.00 49.50 28.50 -
NAPS 5.35 5.17 4.92 9.80 9.52 9.10 8.85 -28.48%
Adjusted Per Share Value based on latest NOSH - 255,307
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 102.31 374.65 276.40 181.09 88.68 321.32 236.56 -42.78%
EPS 20.85 83.06 59.77 43.01 19.47 81.82 63.15 -52.19%
DPS 0.00 42.51 28.51 14.25 0.00 24.76 14.25 -
NAPS 5.3515 5.1715 4.9214 4.9014 4.7614 4.5513 4.4263 13.47%
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 -
Price 7.24 6.34 5.70 11.00 11.40 12.00 12.86 -
P/RPS 7.08 1.69 2.06 3.04 6.43 1.87 2.72 89.11%
P/EPS 34.74 7.63 9.54 12.79 29.29 7.33 10.19 126.34%
EY 2.88 13.10 10.48 7.82 3.41 13.63 9.82 -55.82%
DY 0.00 6.70 5.00 2.59 0.00 4.13 2.22 -
P/NAPS 1.35 1.23 1.16 1.12 1.20 1.32 1.45 -4.64%
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 10/07/24 08/04/24 21/12/23 26/09/23 10/07/23 11/04/23 21/12/22 -
Price 7.24 6.61 5.63 11.44 11.18 11.92 12.52 -
P/RPS 7.08 1.76 2.04 3.16 6.31 1.86 2.65 92.42%
P/EPS 34.74 7.96 9.42 13.30 28.73 7.29 9.92 130.43%
EY 2.88 12.56 10.61 7.52 3.48 13.72 10.08 -56.58%
DY 0.00 6.43 5.06 2.49 0.00 4.15 2.28 -
P/NAPS 1.35 1.28 1.14 1.17 1.17 1.31 1.41 -2.85%

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