[AEONCR] QoQ Cumulative Quarter Result on 31-May-2021 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
06-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- -30.29%
YoY- 520.62%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 1,524,880 1,161,912 785,441 410,966 1,561,660 1,155,312 753,845 60.15%
PBT 526,820 482,031 318,003 215,858 324,907 171,277 113,572 178.92%
Tax -161,401 -139,992 -79,428 -52,766 -90,950 -51,039 -35,483 175.29%
NP 365,419 342,039 238,575 163,092 233,957 120,238 78,089 180.56%
-
NP to SH 365,419 342,039 238,575 163,092 233,957 120,238 78,089 180.56%
-
Tax Rate 30.64% 29.04% 24.98% 24.44% 27.99% 29.80% 31.24% -
Total Cost 1,159,461 819,873 546,866 247,874 1,327,703 1,035,074 675,756 43.46%
-
Net Worth 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 1,524,188 19.98%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 123,824 72,762 72,762 - 74,549 23,488 23,488 203.82%
Div Payout % 33.89% 21.27% 30.50% - 31.86% 19.53% 30.08% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 1,524,188 19.98%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 253,651 0.43%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 23.96% 29.44% 30.37% 39.69% 14.98% 10.41% 10.36% -
ROE 18.26% 17.56% 12.59% 8.73% 13.82% 7.80% 5.12% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 597.27 455.10 307.64 160.97 611.68 452.52 295.27 60.15%
EPS 139.17 132.00 91.47 63.88 87.67 45.11 28.60 187.99%
DPS 48.50 28.50 28.50 0.00 29.20 9.20 9.20 203.82%
NAPS 7.84 7.63 7.42 7.32 6.63 6.04 5.97 19.98%
Adjusted Per Share Value based on latest NOSH - 255,307
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 298.73 227.62 153.87 80.51 305.93 226.33 147.68 60.15%
EPS 71.59 67.01 46.74 31.95 45.83 23.55 15.30 180.54%
DPS 24.26 14.25 14.25 0.00 14.60 4.60 4.60 203.90%
NAPS 3.9212 3.8162 3.7111 3.6611 3.316 3.0209 2.9859 19.98%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 14.68 12.90 12.06 11.90 11.72 10.46 9.04 -
P/RPS 2.46 2.83 3.92 7.39 1.92 2.31 3.06 -13.57%
P/EPS 10.26 9.63 12.91 18.63 12.79 22.21 29.56 -50.70%
EY 9.75 10.39 7.75 5.37 7.82 4.50 3.38 103.03%
DY 3.30 2.21 2.36 0.00 2.49 0.88 1.02 119.21%
P/NAPS 1.87 1.69 1.63 1.63 1.77 1.73 1.51 15.36%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 05/04/22 23/12/21 28/09/21 06/07/21 08/04/21 21/12/20 29/09/20 -
Price 15.30 13.30 11.88 11.78 12.40 12.20 10.60 -
P/RPS 2.56 2.92 3.86 7.32 2.03 2.70 3.59 -20.23%
P/EPS 10.69 9.93 12.71 18.44 13.53 25.90 34.66 -54.44%
EY 9.35 10.07 7.87 5.42 7.39 3.86 2.89 119.21%
DY 3.17 2.14 2.40 0.00 2.35 0.75 0.87 137.34%
P/NAPS 1.95 1.74 1.60 1.61 1.87 2.02 1.78 6.28%

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