[AEONCR] QoQ Quarter Result on 28-Feb-2019 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
28-Feb-2019 [#4]
Profit Trend
QoQ- 0.55%
YoY- 6.45%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 402,462 404,446 378,588 359,536 348,497 332,092 325,718 15.13%
PBT 92,865 66,876 112,668 115,123 118,072 107,233 131,763 -20.78%
Tax -22,935 -17,749 -28,068 -27,510 -30,936 -26,593 -32,528 -20.76%
NP 69,930 49,127 84,600 87,613 87,136 80,640 99,235 -20.79%
-
NP to SH 69,930 49,127 84,600 87,613 87,136 80,640 99,235 -20.79%
-
Tax Rate 24.70% 26.54% 24.91% 23.90% 26.20% 24.80% 24.69% -
Total Cost 332,532 355,319 293,988 271,923 261,361 251,452 226,483 29.15%
-
Net Worth 1,542,060 1,549,719 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 8.93%
Dividend
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Div - 56,806 - 57,061 - 55,542 - -
Div Payout % - 115.63% - 65.13% - 68.88% - -
Equity
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 1,542,060 1,549,719 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 8.93%
NOSH 253,604 250,893 250,868 250,802 250,733 249,735 249,199 1.17%
Ratio Analysis
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin 17.38% 12.15% 22.35% 24.37% 25.00% 24.28% 30.47% -
ROE 4.53% 3.17% 5.31% 5.74% 6.15% 5.79% 7.32% -
Per Share
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 157.64 158.41 148.29 140.82 139.15 133.03 130.89 13.18%
EPS 27.39 16.03 32.69 33.04 33.35 31.03 38.43 -20.19%
DPS 0.00 22.25 0.00 22.35 0.00 22.25 0.00 -
NAPS 6.04 6.07 6.24 5.98 5.66 5.58 5.45 7.08%
Adjusted Per Share Value based on latest NOSH - 250,802
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 78.84 79.23 74.16 70.43 68.27 65.06 63.81 15.12%
EPS 13.70 9.62 16.57 17.16 17.07 15.80 19.44 -20.79%
DPS 0.00 11.13 0.00 11.18 0.00 10.88 0.00 -
NAPS 3.0209 3.0359 3.1209 2.9909 2.7769 2.7287 2.6567 8.93%
Price Multiplier on Financial Quarter End Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 14.72 15.00 16.10 16.54 15.20 15.10 14.80 -
P/RPS 9.34 9.47 10.86 11.75 10.92 11.35 11.31 -11.96%
P/EPS 53.74 77.95 48.59 48.20 43.69 46.74 37.11 27.96%
EY 1.86 1.28 2.06 2.07 2.29 2.14 2.69 -21.78%
DY 0.00 1.48 0.00 1.35 0.00 1.47 0.00 -
P/NAPS 2.44 2.47 2.58 2.77 2.69 2.71 2.72 -6.98%
Price Multiplier on Announcement Date
30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 19/12/19 26/09/19 27/06/19 25/04/19 20/12/18 04/10/18 28/06/18 -
Price 14.72 14.96 16.92 16.78 14.84 15.86 13.90 -
P/RPS 9.34 9.44 11.41 11.92 10.66 11.92 10.62 -8.19%
P/EPS 53.74 77.75 51.06 48.90 42.65 49.10 34.86 33.41%
EY 1.86 1.29 1.96 2.05 2.34 2.04 2.87 -25.09%
DY 0.00 1.49 0.00 1.33 0.00 1.40 0.00 -
P/NAPS 2.44 2.46 2.71 2.81 2.62 2.84 2.55 -2.89%

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