[AEONCR] QoQ Cumulative Quarter Result on 31-May-2020 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
31-May-2020 [#1]
Profit Trend
QoQ- -91.0%
YoY- -68.94%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Revenue 1,561,660 1,155,312 753,845 385,272 1,598,775 1,185,496 783,034 58.50%
PBT 324,907 171,277 113,572 37,086 390,441 272,409 179,544 48.55%
Tax -90,950 -51,039 -35,483 -10,807 -98,395 -68,752 -45,817 58.01%
NP 233,957 120,238 78,089 26,279 292,046 203,657 133,727 45.24%
-
NP to SH 233,957 120,238 78,089 26,279 292,046 203,657 133,727 45.24%
-
Tax Rate 27.99% 29.80% 31.24% 29.14% 25.20% 25.24% 25.52% -
Total Cost 1,327,703 1,035,074 675,756 358,993 1,306,729 981,839 649,307 61.17%
-
Net Worth 1,692,690 1,542,058 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 6.06%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Div 74,549 23,488 23,488 - 92,549 56,806 56,806 19.88%
Div Payout % 31.86% 19.53% 30.08% - 31.69% 27.89% 42.48% -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Net Worth 1,692,690 1,542,058 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 6.06%
NOSH 255,307 255,307 253,651 253,625 253,619 253,604 250,893 1.17%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
NP Margin 14.98% 10.41% 10.36% 6.82% 18.27% 17.18% 17.08% -
ROE 13.82% 7.80% 5.12% 1.71% 18.63% 13.21% 8.63% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 611.68 452.52 295.27 150.90 626.21 464.34 306.70 58.50%
EPS 87.67 45.11 28.60 10.29 107.48 76.12 48.73 47.97%
DPS 29.20 9.20 9.20 0.00 36.25 22.25 22.25 19.88%
NAPS 6.63 6.04 5.97 6.01 6.14 6.04 6.07 6.06%
Adjusted Per Share Value based on latest NOSH - 253,625
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 305.93 226.33 147.68 75.48 313.20 232.24 153.40 58.50%
EPS 45.83 23.55 15.30 5.15 57.21 39.90 26.20 45.22%
DPS 14.60 4.60 4.60 0.00 18.13 11.13 11.13 19.85%
NAPS 3.316 3.0209 2.9859 3.0059 3.0709 3.0209 3.0359 6.06%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 -
Price 11.72 10.46 9.04 8.98 13.80 14.72 15.00 -
P/RPS 1.92 2.31 3.06 5.95 2.20 3.17 4.89 -46.41%
P/EPS 12.79 22.21 29.56 87.24 12.06 18.45 28.64 -41.60%
EY 7.82 4.50 3.38 1.15 8.29 5.42 3.49 71.31%
DY 2.49 0.88 1.02 0.00 2.63 1.51 1.48 41.50%
P/NAPS 1.77 1.73 1.51 1.49 2.25 2.44 2.47 -19.93%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 08/04/21 21/12/20 29/09/20 25/06/20 09/04/20 19/12/19 26/09/19 -
Price 12.40 12.20 10.60 9.68 9.14 14.72 14.96 -
P/RPS 2.03 2.70 3.59 6.41 1.46 3.17 4.88 -44.30%
P/EPS 13.53 25.90 34.66 94.04 7.99 18.45 28.56 -39.25%
EY 7.39 3.86 2.89 1.06 12.52 5.42 3.50 64.65%
DY 2.35 0.75 0.87 0.00 3.97 1.51 1.49 35.53%
P/NAPS 1.87 2.02 1.78 1.61 1.49 2.44 2.46 -16.72%

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