[AEONCR] QoQ Cumulative Quarter Result on 31-May-2017 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-May-2017 [#1]
Profit Trend
QoQ- -71.39%
YoY- 20.86%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 1,235,122 925,949 613,604 302,282 1,101,955 811,113 530,766 75.87%
PBT 398,335 292,969 197,662 101,869 351,162 248,098 157,291 86.10%
Tax -98,278 -75,220 -50,465 -26,057 -86,135 -63,124 -39,370 84.32%
NP 300,057 217,749 147,197 75,812 265,027 184,974 117,921 86.70%
-
NP to SH 300,057 217,749 147,197 75,812 265,027 184,974 117,921 86.70%
-
Tax Rate 24.67% 25.68% 25.53% 25.58% 24.53% 25.44% 25.03% -
Total Cost 935,065 708,200 466,407 226,470 836,928 626,139 412,845 72.72%
-
Net Worth 1,580,632 1,401,122 976,214 1,026,720 954,720 882,720 906,261 45.04%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 102,058 49,016 42,530 - 90,720 43,920 46,612 68.85%
Div Payout % 34.01% 22.51% 28.89% - 34.23% 23.74% 39.53% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 1,580,632 1,401,122 976,214 1,026,720 954,720 882,720 906,261 45.04%
NOSH 248,449 247,720 201,281 144,000 144,000 144,000 152,826 38.38%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 24.29% 23.52% 23.99% 25.08% 24.05% 22.80% 22.22% -
ROE 18.98% 15.54% 15.08% 7.38% 27.76% 20.96% 13.01% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 497.76 399.16 304.85 209.92 765.25 563.27 347.30 27.20%
EPS 143.01 112.30 73.13 50.15 174.55 121.17 77.16 51.05%
DPS 41.13 21.13 21.13 0.00 63.00 30.50 30.50 22.12%
NAPS 6.37 6.04 4.85 7.13 6.63 6.13 5.93 4.90%
Adjusted Per Share Value based on latest NOSH - 144,000
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 241.89 181.34 120.17 59.20 215.81 158.85 103.95 75.87%
EPS 58.76 42.64 28.83 14.85 51.90 36.23 23.09 86.71%
DPS 19.99 9.60 8.33 0.00 17.77 8.60 9.13 68.85%
NAPS 3.0955 2.744 1.9118 2.0108 1.8697 1.7287 1.7748 45.04%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 13.30 13.60 12.48 19.20 15.70 13.32 14.98 -
P/RPS 2.67 3.41 4.09 9.15 2.05 2.36 4.31 -27.39%
P/EPS 11.00 14.49 17.07 36.47 8.53 10.37 19.41 -31.58%
EY 9.09 6.90 5.86 2.74 11.72 9.64 5.15 46.20%
DY 3.09 1.55 1.69 0.00 4.01 2.29 2.04 31.99%
P/NAPS 2.09 2.25 2.57 2.69 2.37 2.17 2.53 -11.99%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 27/04/18 21/12/17 05/10/17 04/07/17 25/04/17 22/12/16 04/10/16 -
Price 12.82 13.80 12.80 19.08 16.30 14.24 14.60 -
P/RPS 2.58 3.46 4.20 9.09 2.13 2.53 4.20 -27.80%
P/EPS 10.60 14.70 17.50 36.24 8.86 11.09 18.92 -32.11%
EY 9.43 6.80 5.71 2.76 11.29 9.02 5.28 47.36%
DY 3.21 1.53 1.65 0.00 3.87 2.14 2.09 33.22%
P/NAPS 2.01 2.28 2.64 2.68 2.46 2.32 2.46 -12.63%

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