[AEONCR] QoQ Quarter Result on 30-Nov-2019 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
30-Nov-2019 [#3]
Profit Trend
QoQ- 42.35%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 363,967 385,272 413,279 402,462 404,446 378,588 359,536 0.81%
PBT 76,486 37,086 118,032 92,865 66,876 112,668 115,123 -23.76%
Tax -24,676 -10,807 -29,643 -22,935 -17,749 -28,068 -27,510 -6.96%
NP 51,810 26,279 88,389 69,930 49,127 84,600 87,613 -29.43%
-
NP to SH 51,810 26,279 88,389 69,930 49,127 84,600 87,613 -29.43%
-
Tax Rate 32.26% 29.14% 25.11% 24.70% 26.54% 24.91% 23.90% -
Total Cost 312,157 358,993 324,890 332,532 355,319 293,988 271,923 9.58%
-
Net Worth 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 1,526,741 -0.11%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 23,488 - 35,743 - 56,806 - 57,061 -44.51%
Div Payout % 45.34% - 40.44% - 115.63% - 65.13% -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 1,526,741 -0.11%
NOSH 253,651 253,625 253,619 253,604 250,893 250,868 250,802 0.75%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 14.23% 6.82% 21.39% 17.38% 12.15% 22.35% 24.37% -
ROE 3.40% 1.71% 5.64% 4.53% 3.17% 5.31% 5.74% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 142.56 150.90 161.87 157.64 158.41 148.29 140.82 0.81%
EPS 18.31 10.29 31.36 27.39 16.03 32.69 33.04 -32.41%
DPS 9.20 0.00 14.00 0.00 22.25 0.00 22.35 -44.51%
NAPS 5.97 6.01 6.14 6.04 6.07 6.24 5.98 -0.11%
Adjusted Per Share Value based on latest NOSH - 253,604
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 71.30 75.48 80.96 78.84 79.23 74.17 70.43 0.81%
EPS 10.15 5.15 17.32 13.70 9.62 16.57 17.16 -29.42%
DPS 4.60 0.00 7.00 0.00 11.13 0.00 11.18 -44.53%
NAPS 2.9859 3.0059 3.0709 3.0209 3.0359 3.121 2.9909 -0.11%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 9.04 8.98 13.80 14.72 15.00 16.10 16.54 -
P/RPS 6.34 5.95 8.53 9.34 9.47 10.86 11.75 -33.59%
P/EPS 44.55 87.24 39.86 53.74 77.95 48.59 48.20 -5.09%
EY 2.24 1.15 2.51 1.86 1.28 2.06 2.07 5.37%
DY 1.02 0.00 1.01 0.00 1.48 0.00 1.35 -16.97%
P/NAPS 1.51 1.49 2.25 2.44 2.47 2.58 2.77 -33.14%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 29/09/20 25/06/20 09/04/20 19/12/19 26/09/19 27/06/19 25/04/19 -
Price 10.60 9.68 9.14 14.72 14.96 16.92 16.78 -
P/RPS 7.44 6.41 5.65 9.34 9.44 11.41 11.92 -26.86%
P/EPS 52.23 94.04 26.40 53.74 77.75 51.06 48.90 4.46%
EY 1.91 1.06 3.79 1.86 1.29 1.96 2.05 -4.58%
DY 0.87 0.00 1.53 0.00 1.49 0.00 1.33 -24.54%
P/NAPS 1.78 1.61 1.49 2.44 2.46 2.71 2.81 -26.13%

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