[AEONCR] QoQ Quarter Result on 30-Nov-2017 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- -1.17%
YoY- 5.22%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 332,092 325,718 309,173 312,345 311,322 302,282 290,842 9.21%
PBT 107,233 131,763 105,366 95,307 95,793 101,869 103,064 2.67%
Tax -26,593 -32,528 -23,058 -24,755 -24,408 -26,057 -23,011 10.09%
NP 80,640 99,235 82,308 70,552 71,385 75,812 80,053 0.48%
-
NP to SH 80,640 99,235 82,308 70,552 71,385 75,812 80,053 0.48%
-
Tax Rate 24.80% 24.69% 21.88% 25.97% 25.48% 25.58% 22.33% -
Total Cost 251,452 226,483 226,865 241,793 239,937 226,470 210,789 12.44%
-
Net Worth 1,392,929 1,356,183 1,580,632 1,401,122 974,985 1,026,720 954,720 28.54%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 55,542 - 49,627 - 42,477 - 46,800 12.05%
Div Payout % 68.88% - 60.29% - 59.50% - 58.46% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 1,392,929 1,356,183 1,580,632 1,401,122 974,985 1,026,720 954,720 28.54%
NOSH 249,735 249,199 248,449 247,720 201,027 144,000 144,000 44.20%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 24.28% 30.47% 26.62% 22.59% 22.93% 25.08% 27.52% -
ROE 5.79% 7.32% 5.21% 5.04% 7.32% 7.38% 8.38% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 133.03 130.89 124.60 134.65 154.87 209.92 201.97 -24.24%
EPS 31.03 38.43 31.87 28.86 35.51 50.15 53.38 -30.27%
DPS 22.25 0.00 20.00 0.00 21.13 0.00 32.50 -22.26%
NAPS 5.58 5.45 6.37 6.04 4.85 7.13 6.63 -10.83%
Adjusted Per Share Value based on latest NOSH - 247,720
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 65.06 63.81 60.57 61.19 60.99 59.22 56.98 9.21%
EPS 15.80 19.44 16.12 13.82 13.98 14.85 15.68 0.50%
DPS 10.88 0.00 9.72 0.00 8.32 0.00 9.17 12.03%
NAPS 2.7287 2.6567 3.0964 2.7448 1.91 2.0113 1.8703 28.54%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 15.10 14.80 13.30 13.60 12.48 19.20 15.70 -
P/RPS 11.35 11.31 10.67 10.10 8.06 9.15 7.77 28.65%
P/EPS 46.74 37.11 40.10 44.72 35.15 36.47 28.24 39.79%
EY 2.14 2.69 2.49 2.24 2.85 2.74 3.54 -28.43%
DY 1.47 0.00 1.50 0.00 1.69 0.00 2.07 -20.35%
P/NAPS 2.71 2.72 2.09 2.25 2.57 2.69 2.37 9.32%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 04/10/18 28/06/18 27/04/18 21/12/17 05/10/17 04/07/17 25/04/17 -
Price 15.86 13.90 12.82 13.80 12.80 19.08 16.30 -
P/RPS 11.92 10.62 10.29 10.25 8.27 9.09 8.07 29.60%
P/EPS 49.10 34.86 38.65 45.37 36.05 36.24 29.32 40.88%
EY 2.04 2.87 2.59 2.20 2.77 2.76 3.41 -28.93%
DY 1.40 0.00 1.56 0.00 1.65 0.00 1.99 -20.84%
P/NAPS 2.84 2.55 2.01 2.28 2.64 2.68 2.46 10.02%

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