[AEONCR] QoQ Quarter Result on 28-Feb-2018 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
27-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
28-Feb-2018 [#4]
Profit Trend
QoQ- 16.66%
YoY- 2.82%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 348,497 332,092 325,718 309,173 312,345 311,322 302,282 9.93%
PBT 118,072 107,233 131,763 105,366 95,307 95,793 101,869 10.33%
Tax -30,936 -26,593 -32,528 -23,058 -24,755 -24,408 -26,057 12.11%
NP 87,136 80,640 99,235 82,308 70,552 71,385 75,812 9.71%
-
NP to SH 87,136 80,640 99,235 82,308 70,552 71,385 75,812 9.71%
-
Tax Rate 26.20% 24.80% 24.69% 21.88% 25.97% 25.48% 25.58% -
Total Cost 261,361 251,452 226,483 226,865 241,793 239,937 226,470 10.01%
-
Net Worth 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 974,985 1,026,720 23.96%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - 55,542 - 49,627 - 42,477 - -
Div Payout % - 68.88% - 60.29% - 59.50% - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 974,985 1,026,720 23.96%
NOSH 250,733 249,735 249,199 248,449 247,720 201,027 144,000 44.68%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 25.00% 24.28% 30.47% 26.62% 22.59% 22.93% 25.08% -
ROE 6.15% 5.79% 7.32% 5.21% 5.04% 7.32% 7.38% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 139.15 133.03 130.89 124.60 134.65 154.87 209.92 -23.95%
EPS 33.35 31.03 38.43 31.87 28.86 35.51 50.15 -23.79%
DPS 0.00 22.25 0.00 20.00 0.00 21.13 0.00 -
NAPS 5.66 5.58 5.45 6.37 6.04 4.85 7.13 -14.25%
Adjusted Per Share Value based on latest NOSH - 248,449
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 68.25 65.04 63.79 60.55 61.17 60.97 59.20 9.93%
EPS 17.06 15.79 19.43 16.12 13.82 13.98 14.85 9.68%
DPS 0.00 10.88 0.00 9.72 0.00 8.32 0.00 -
NAPS 2.7761 2.7279 2.656 3.0955 2.744 1.9094 2.0108 23.96%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 15.20 15.10 14.80 13.30 13.60 12.48 19.20 -
P/RPS 10.92 11.35 11.31 10.67 10.10 8.06 9.15 12.50%
P/EPS 43.69 46.74 37.11 40.10 44.72 35.15 36.47 12.78%
EY 2.29 2.14 2.69 2.49 2.24 2.85 2.74 -11.26%
DY 0.00 1.47 0.00 1.50 0.00 1.69 0.00 -
P/NAPS 2.69 2.71 2.72 2.09 2.25 2.57 2.69 0.00%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 20/12/18 04/10/18 28/06/18 27/04/18 21/12/17 05/10/17 04/07/17 -
Price 14.84 15.86 13.90 12.82 13.80 12.80 19.08 -
P/RPS 10.66 11.92 10.62 10.29 10.25 8.27 9.09 11.19%
P/EPS 42.65 49.10 34.86 38.65 45.37 36.05 36.24 11.45%
EY 2.34 2.04 2.87 2.59 2.20 2.77 2.76 -10.41%
DY 0.00 1.40 0.00 1.56 0.00 1.65 0.00 -
P/NAPS 2.62 2.84 2.55 2.01 2.28 2.64 2.68 -1.49%

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