[AEONCR] QoQ Cumulative Quarter Result on 31-May-2018 [#1]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

28-Jun-2018

Admission Sponsor

Sponsor

Financial Year

28-Feb-2019

Quarter

31-May-2018 [#1]

Profit Trend

QoQ- -66.93%

YoY- 30.9%

Quarter Report

ACSM - Quarterly Result for 1st Quarter ended 31.05.2018.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Cumulative Result
Revenue	1,365,843	1,006,307	657,810	325,718	1,235,122	925,949	613,604	70.73%
YoY %	35.73%	52.98%	101.96%	-73.63%	33.39%	50.90%	-	-
Horiz. %	222.59%	164.00%	107.20%	53.08%	201.29%	150.90%	100.00%	-
PBT	472,191	357,068	238,996	131,763	398,335	292,969	197,662	78.98%
YoY %	32.24%	49.40%	81.38%	-66.92%	35.96%	48.22%	-	-
Horiz. %	238.89%	180.65%	120.91%	66.66%	201.52%	148.22%	100.00%	-
Tax	-117,567	-90,057	-59,121	-32,528	-98,278	-75,220	-50,465	76.00%
YoY %	-30.55%	-52.33%	-81.75%	66.90%	-30.65%	-49.05%	-	-
Horiz. %	232.97%	178.45%	117.15%	64.46%	194.74%	149.05%	100.00%	-
NP	354,624	267,011	179,875	99,235	300,057	217,749	147,197	80.00%
YoY %	32.81%	48.44%	81.26%	-66.93%	37.80%	47.93%	-	-
Horiz. %	240.92%	181.40%	122.20%	67.42%	203.85%	147.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	354,624	267,011	179,875	99,235	300,057	217,749	147,197	80.00%
YoY %	32.81%	48.44%	81.26%	-66.93%	37.80%	47.93%	-	-
Horiz. %	240.92%	181.40%	122.20%	67.42%	203.85%	147.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.90%	25.22%	24.74%	24.69%	24.67%	25.68%	25.53%	-
YoY %	-1.27%	1.94%	0.20%	0.08%	-3.93%	0.59%	-	-
Horiz. %	97.53%	98.79%	96.91%	96.71%	96.63%	100.59%	100.00%	-
Total Cost	1,011,219	739,296	477,935	226,483	935,065	708,200	466,407	67.75%
YoY %	36.78%	54.69%	111.02%	-75.78%	32.03%	51.84%	-	-
Horiz. %	216.81%	158.51%	102.47%	48.56%	200.48%	151.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,526,741	1,417,541	1,392,929	1,356,183	1,580,632	1,401,122	976,214	34.84%
YoY %	7.70%	1.77%	2.71%	-14.20%	12.81%	43.53%	-	-
Horiz. %	156.39%	145.21%	142.69%	138.92%	161.91%	143.53%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Dividend
Div	113,867	55,724	55,542	-	102,058	49,016	42,530	93.16%
YoY %	104.34%	0.33%	0.00%	-	108.21%	15.25%	-	-
Horiz. %	267.73%	131.02%	130.59%	-	239.97%	115.25%	100.00%	-
Div Payout %	32.11%	20.87%	30.88%	-	34.01%	22.51%	28.89%	-
YoY %	53.86%	-32.42%	0.00%	-	51.09%	-22.08%	-	-
Horiz. %	111.15%	72.24%	106.89%	-	117.72%	77.92%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Equity
Net Worth	1,526,741	1,417,541	1,392,929	1,356,183	1,580,632	1,401,122	976,214	34.84%
YoY %	7.70%	1.77%	2.71%	-14.20%	12.81%	43.53%	-	-
Horiz. %	156.39%	145.21%	142.69%	138.92%	161.91%	143.53%	100.00%	-
NOSH	250,802	250,733	249,735	249,199	248,449	247,720	201,281	15.84%
YoY %	0.03%	0.40%	0.22%	0.30%	0.29%	23.07%	-	-
Horiz. %	124.60%	124.57%	124.07%	123.81%	123.43%	123.07%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Ratio Analysis
NP Margin	25.96%	26.53%	27.34%	30.47%	24.29%	23.52%	23.99%	-
YoY %	-2.15%	-2.96%	-10.27%	25.44%	3.27%	-1.96%	-	-
Horiz. %	108.21%	110.59%	113.96%	127.01%	101.25%	98.04%	100.00%	-
ROE	23.23%	18.84%	12.91%	7.32%	18.98%	15.54%	15.08%	-
YoY %	23.30%	45.93%	76.37%	-61.43%	22.14%	3.05%	-	-
Horiz. %	154.05%	124.93%	85.61%	48.54%	125.86%	103.05%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Per Share
RPS	534.98	401.80	263.52	130.89	497.76	399.16	304.85	45.64%
YoY %	33.15%	52.47%	101.33%	-73.70%	24.70%	30.94%	-	-
Horiz. %	175.49%	131.80%	86.44%	42.94%	163.28%	130.94%	100.00%	-
EPS	133.55	102.80	69.45	38.43	143.01	112.30	73.13	49.57%
YoY %	29.91%	48.02%	80.72%	-73.13%	27.35%	53.56%	-	-
Horiz. %	182.62%	140.57%	94.97%	52.55%	195.56%	153.56%	100.00%	-
DPS	44.60	22.25	22.25	0.00	41.13	21.13	21.13	64.77%
YoY %	100.45%	0.00%	0.00%	0.00%	94.65%	0.00%	-	-
Horiz. %	211.07%	105.30%	105.30%	0.00%	194.65%	100.00%	100.00%	-
NAPS	5.98	5.66	5.58	5.45	6.37	6.04	4.85	15.02%
YoY %	5.65%	1.43%	2.39%	-14.44%	5.46%	24.54%	-	-
Horiz. %	123.30%	116.70%	115.05%	112.37%	131.34%	124.54%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Adjusted Per Share Value based on latest NOSH - 249,199
RPS	267.57	197.13	128.86	63.81	241.96	181.39	120.20	70.73%
YoY %	35.73%	52.98%	101.94%	-73.63%	33.39%	50.91%	-	-
Horiz. %	222.60%	164.00%	107.20%	53.09%	201.30%	150.91%	100.00%	-
EPS	69.47	52.31	35.24	19.44	58.78	42.66	28.84	79.98%
YoY %	32.80%	48.44%	81.28%	-66.93%	37.79%	47.92%	-	-
Horiz. %	240.88%	181.38%	122.19%	67.41%	203.81%	147.92%	100.00%	-
DPS	22.31	10.92	10.88	0.00	19.99	9.60	8.33	93.20%
YoY %	104.30%	0.37%	0.00%	0.00%	108.23%	15.25%	-	-
Horiz. %	267.83%	131.09%	130.61%	0.00%	239.98%	115.25%	100.00%	-
NAPS	2.9909	2.7769	2.7287	2.6567	3.0964	2.7448	1.9124	34.84%
YoY %	7.71%	1.77%	2.71%	-14.20%	12.81%	43.53%	-	-
Horiz. %	156.40%	145.20%	142.68%	138.92%	161.91%	143.53%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/19	30/11/18	30/08/18	31/05/18	28/02/18	30/11/17	30/08/17	-
Price	16.54	15.20	15.10	14.80	13.30	13.60	12.48	-
P/RPS	3.09	3.78	5.73	11.31	2.67	3.41	4.09	-17.09%
YoY %	-18.25%	-34.03%	-49.34%	323.60%	-21.70%	-16.63%	-	-
Horiz. %	75.55%	92.42%	140.10%	276.53%	65.28%	83.37%	100.00%	-
P/EPS	11.91	14.26	20.96	37.11	11.00	14.49	17.07	-21.38%
YoY %	-16.48%	-31.97%	-43.52%	237.36%	-24.09%	-15.11%	-	-
Horiz. %	69.77%	83.54%	122.79%	217.40%	64.44%	84.89%	100.00%	-
EY	8.40	7.01	4.77	2.69	9.09	6.90	5.86	27.21%
YoY %	19.83%	46.96%	77.32%	-70.41%	31.74%	17.75%	-	-
Horiz. %	143.34%	119.62%	81.40%	45.90%	155.12%	117.75%	100.00%	-
DY	2.70	1.46	1.47	0.00	3.09	1.55	1.69	36.78%
YoY %	84.93%	-0.68%	0.00%	0.00%	99.35%	-8.28%	-	-
Horiz. %	159.76%	86.39%	86.98%	0.00%	182.84%	91.72%	100.00%	-
P/NAPS	2.77	2.69	2.71	2.72	2.09	2.25	2.57	5.13%
YoY %	2.97%	-0.74%	-0.37%	30.14%	-7.11%	-12.45%	-	-
Horiz. %	107.78%	104.67%	105.45%	105.84%	81.32%	87.55%	100.00%	-

	28/02/19	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	CAGR
Price Multiplier on Announcement Date
Date	25/04/19	20/12/18	04/10/18	28/06/18	27/04/18	21/12/17	05/10/17	-
Price	16.78	14.84	15.86	13.90	12.82	13.80	12.80	-
P/RPS	3.14	3.69	6.02	10.62	2.58	3.46	4.20	-17.67%
YoY %	-14.91%	-38.70%	-43.31%	311.63%	-25.43%	-17.62%	-	-
Horiz. %	74.76%	87.86%	143.33%	252.86%	61.43%	82.38%	100.00%	-
P/EPS	12.08	13.92	22.01	34.86	10.60	14.70	17.50	-21.94%
YoY %	-13.22%	-36.76%	-36.86%	228.87%	-27.89%	-16.00%	-	-
Horiz. %	69.03%	79.54%	125.77%	199.20%	60.57%	84.00%	100.00%	-
EY	8.28	7.18	4.54	2.87	9.43	6.80	5.71	28.20%
YoY %	15.32%	58.15%	58.19%	-69.57%	38.68%	19.09%	-	-
Horiz. %	145.01%	125.74%	79.51%	50.26%	165.15%	119.09%	100.00%	-
DY	2.66	1.50	1.40	0.00	3.21	1.53	1.65	37.60%
YoY %	77.33%	7.14%	0.00%	0.00%	109.80%	-7.27%	-	-
Horiz. %	161.21%	90.91%	84.85%	0.00%	194.55%	92.73%	100.00%	-
P/NAPS	2.81	2.62	2.84	2.55	2.01	2.28	2.64	4.26%
YoY %	7.25%	-7.75%	11.37%	26.87%	-11.84%	-13.64%	-	-
Horiz. %	106.44%	99.24%	107.58%	96.59%	76.14%	86.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos