[AEONCR] QoQ Quarter Result on 30-Nov-2018 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
20-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
30-Nov-2018 [#3]
Profit Trend
QoQ- 8.06%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 404,446 378,588 359,536 348,497 332,092 325,718 309,173 19.55%
PBT 66,876 112,668 115,123 118,072 107,233 131,763 105,366 -26.08%
Tax -17,749 -28,068 -27,510 -30,936 -26,593 -32,528 -23,058 -15.96%
NP 49,127 84,600 87,613 87,136 80,640 99,235 82,308 -29.04%
-
NP to SH 49,127 84,600 87,613 87,136 80,640 99,235 82,308 -29.04%
-
Tax Rate 26.54% 24.91% 23.90% 26.20% 24.80% 24.69% 21.88% -
Total Cost 355,319 293,988 271,923 261,361 251,452 226,483 226,865 34.75%
-
Net Worth 1,549,719 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 -1.30%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 56,806 - 57,061 - 55,542 - 49,627 9.39%
Div Payout % 115.63% - 65.13% - 68.88% - 60.29% -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 1,549,719 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 -1.30%
NOSH 250,893 250,868 250,802 250,733 249,735 249,199 248,449 0.65%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 12.15% 22.35% 24.37% 25.00% 24.28% 30.47% 26.62% -
ROE 3.17% 5.31% 5.74% 6.15% 5.79% 7.32% 5.21% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 158.41 148.29 140.82 139.15 133.03 130.89 124.60 17.30%
EPS 16.03 32.69 33.04 33.35 31.03 38.43 31.87 -36.67%
DPS 22.25 0.00 22.35 0.00 22.25 0.00 20.00 7.34%
NAPS 6.07 6.24 5.98 5.66 5.58 5.45 6.37 -3.15%
Adjusted Per Share Value based on latest NOSH - 250,733
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 79.23 74.17 70.43 68.27 65.06 63.81 60.57 19.54%
EPS 9.62 16.57 17.16 17.07 15.80 19.44 16.12 -29.05%
DPS 11.13 0.00 11.18 0.00 10.88 0.00 9.72 9.42%
NAPS 3.0359 3.121 2.9909 2.777 2.7288 2.6568 3.0965 -1.30%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 15.00 16.10 16.54 15.20 15.10 14.80 13.30 -
P/RPS 9.47 10.86 11.75 10.92 11.35 11.31 10.67 -7.62%
P/EPS 77.95 48.59 48.20 43.69 46.74 37.11 40.10 55.56%
EY 1.28 2.06 2.07 2.29 2.14 2.69 2.49 -35.75%
DY 1.48 0.00 1.35 0.00 1.47 0.00 1.50 -0.88%
P/NAPS 2.47 2.58 2.77 2.69 2.71 2.72 2.09 11.74%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 26/09/19 27/06/19 25/04/19 20/12/18 04/10/18 28/06/18 27/04/18 -
Price 14.96 16.92 16.78 14.84 15.86 13.90 12.82 -
P/RPS 9.44 11.41 11.92 10.66 11.92 10.62 10.29 -5.57%
P/EPS 77.75 51.06 48.90 42.65 49.10 34.86 38.65 59.15%
EY 1.29 1.96 2.05 2.34 2.04 2.87 2.59 -37.08%
DY 1.49 0.00 1.33 0.00 1.40 0.00 1.56 -3.00%
P/NAPS 2.46 2.71 2.81 2.62 2.84 2.55 2.01 14.37%

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