[AEONCR] QoQ Quarter Result on 28-Feb-2016 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2016
Quarter
28-Feb-2016 [#4]
Profit Trend
QoQ- 27.68%
YoY- 715.28%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 269,128 261,638 258,292 258,292 245,780 228,723 232,439 12.38%
PBT 73,175 84,116 90,551 90,551 70,502 64,272 76,266 -3.24%
Tax -17,981 -21,389 -22,418 -22,418 -17,140 -15,786 -18,025 -0.19%
NP 55,194 62,727 68,133 68,133 53,362 48,486 58,241 -4.19%
-
NP to SH 55,194 62,727 68,133 68,133 53,362 48,486 58,241 -4.19%
-
Tax Rate 24.57% 25.43% 24.76% 24.76% 24.31% 24.56% 23.63% -
Total Cost 213,934 198,911 190,159 190,159 192,418 180,237 174,198 17.79%
-
Net Worth 906,649 905,920 823,701 823,701 789,460 775,467 782,479 12.45%
Dividend
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 46,632 - 44,736 44,736 - 46,019 - -
Div Payout % 84.49% - 65.66% 65.66% - 94.91% - -
Equity
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 906,649 905,920 823,701 823,701 789,460 775,467 782,479 12.45%
NOSH 152,891 152,769 151,137 151,137 154,493 154,168 153,427 -0.27%
Ratio Analysis
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 20.51% 23.97% 26.38% 26.38% 21.71% 21.20% 25.06% -
ROE 6.09% 6.92% 8.27% 8.27% 6.76% 6.25% 7.44% -
Per Share
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 176.02 171.26 170.90 170.90 159.09 148.36 151.50 12.69%
EPS 36.10 41.06 45.08 45.08 34.54 31.45 37.96 -3.92%
DPS 30.50 0.00 29.60 29.60 0.00 29.85 0.00 -
NAPS 5.93 5.93 5.45 5.45 5.11 5.03 5.10 12.76%
Adjusted Per Share Value based on latest NOSH - 151,137
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 52.71 51.24 50.58 50.58 48.13 44.79 45.52 12.39%
EPS 10.81 12.28 13.34 13.34 10.45 9.50 11.41 -4.21%
DPS 9.13 0.00 8.76 8.76 0.00 9.01 0.00 -
NAPS 1.7756 1.7742 1.6132 1.6132 1.5461 1.5187 1.5324 12.45%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 14.98 13.58 11.92 11.72 12.98 12.18 14.70 -
P/RPS 8.51 7.93 6.97 6.86 8.16 8.21 9.70 -9.90%
P/EPS 41.50 33.07 26.44 26.00 37.58 38.73 38.72 5.68%
EY 2.41 3.02 3.78 3.85 2.66 2.58 2.58 -5.28%
DY 2.04 0.00 2.48 2.53 0.00 2.45 0.00 -
P/NAPS 2.53 2.29 2.19 2.15 2.54 2.42 2.88 -9.81%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 04/10/16 30/06/16 21/04/16 - 22/12/15 06/10/15 25/06/15 -
Price 14.60 12.94 12.78 0.00 11.78 13.58 14.18 -
P/RPS 8.29 7.56 7.48 0.00 7.40 9.15 9.36 -9.22%
P/EPS 40.44 31.51 28.35 0.00 34.11 43.18 37.36 6.51%
EY 2.47 3.17 3.53 0.00 2.93 2.32 2.68 -6.29%
DY 2.09 0.00 2.32 0.00 0.00 2.20 0.00 -
P/NAPS 2.46 2.18 2.34 0.00 2.31 2.70 2.78 -9.28%

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