[AEONCR] QoQ Quarter Result on 28-Feb-2022 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
05-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- -77.4%
YoY- -79.44%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 417,839 399,171 390,571 362,968 376,471 374,475 410,966 1.11%
PBT 101,583 100,047 215,535 44,789 164,028 102,145 215,858 -39.47%
Tax -17,956 -24,398 -52,466 -21,409 -60,564 -26,662 -52,766 -51.22%
NP 83,627 75,649 163,069 23,380 103,464 75,483 163,092 -35.91%
-
NP to SH 83,627 75,649 163,069 23,380 103,464 75,483 163,092 -35.91%
-
Tax Rate 17.68% 24.39% 24.34% 47.80% 36.92% 26.10% 24.44% -
Total Cost 334,212 323,522 227,502 339,588 273,007 298,992 247,874 22.02%
-
Net Worth 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 13.47%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - 72,762 - 51,061 - 72,762 - -
Div Payout % - 96.18% - 218.40% - 96.40% - -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 13.47%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 20.01% 18.95% 41.75% 6.44% 27.48% 20.16% 39.69% -
ROE 3.70% 3.39% 7.34% 1.17% 5.31% 3.98% 8.73% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 163.66 156.35 152.98 142.17 147.46 146.68 160.97 1.10%
EPS 32.76 27.66 63.87 7.17 40.53 27.59 63.88 -35.90%
DPS 0.00 28.50 0.00 20.00 0.00 28.50 0.00 -
NAPS 8.85 8.74 8.70 7.84 7.63 7.42 7.32 13.47%
Adjusted Per Share Value based on latest NOSH - 255,307
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 81.83 78.17 76.49 71.08 73.73 73.34 80.48 1.11%
EPS 16.38 14.82 31.94 4.58 20.26 14.78 31.94 -35.90%
DPS 0.00 14.25 0.00 10.00 0.00 14.25 0.00 -
NAPS 4.425 4.37 4.35 3.92 3.815 3.71 3.66 13.47%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 12.86 14.10 14.56 14.68 12.90 12.06 11.90 -
P/RPS 7.86 9.02 9.52 10.33 8.75 8.22 7.39 4.19%
P/EPS 39.26 47.59 22.80 160.30 31.83 40.79 18.63 64.29%
EY 2.55 2.10 4.39 0.62 3.14 2.45 5.37 -39.10%
DY 0.00 2.02 0.00 1.36 0.00 2.36 0.00 -
P/NAPS 1.45 1.61 1.67 1.87 1.69 1.63 1.63 -7.49%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 21/12/22 29/09/22 04/07/22 05/04/22 23/12/21 28/09/21 06/07/21 -
Price 12.52 13.48 13.62 15.30 13.30 11.88 11.78 -
P/RPS 7.65 8.62 8.90 10.76 9.02 8.10 7.32 2.98%
P/EPS 38.22 45.49 21.32 167.07 32.82 40.18 18.44 62.49%
EY 2.62 2.20 4.69 0.60 3.05 2.49 5.42 -38.37%
DY 0.00 2.11 0.00 1.31 0.00 2.40 0.00 -
P/NAPS 1.41 1.54 1.57 1.95 1.74 1.60 1.61 -8.45%

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