[AEONCR] QoQ Quarter Result on 31-Aug-2017 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
05-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-Aug-2017 [#2]
Profit Trend
QoQ- -5.84%
YoY- 29.33%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 325,718 309,173 312,345 311,322 302,282 290,842 280,347 10.52%
PBT 131,763 105,366 95,307 95,793 101,869 103,064 90,807 28.19%
Tax -32,528 -23,058 -24,755 -24,408 -26,057 -23,011 -23,754 23.33%
NP 99,235 82,308 70,552 71,385 75,812 80,053 67,053 29.89%
-
NP to SH 99,235 82,308 70,552 71,385 75,812 80,053 67,053 29.89%
-
Tax Rate 24.69% 21.88% 25.97% 25.48% 25.58% 22.33% 26.16% -
Total Cost 226,483 226,865 241,793 239,937 226,470 210,789 213,294 4.08%
-
Net Worth 1,356,183 1,580,632 1,401,122 974,985 1,026,720 954,720 882,720 33.18%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - 49,627 - 42,477 - 46,800 - -
Div Payout % - 60.29% - 59.50% - 58.46% - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 1,356,183 1,580,632 1,401,122 974,985 1,026,720 954,720 882,720 33.18%
NOSH 249,199 248,449 247,720 201,027 144,000 144,000 144,000 44.18%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 30.47% 26.62% 22.59% 22.93% 25.08% 27.52% 23.92% -
ROE 7.32% 5.21% 5.04% 7.32% 7.38% 8.38% 7.60% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 130.89 124.60 134.65 154.87 209.92 201.97 194.69 -23.27%
EPS 38.43 31.87 28.86 35.51 50.15 53.38 44.01 -8.64%
DPS 0.00 20.00 0.00 21.13 0.00 32.50 0.00 -
NAPS 5.45 6.37 6.04 4.85 7.13 6.63 6.13 -7.54%
Adjusted Per Share Value based on latest NOSH - 201,027
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 63.79 60.55 61.17 60.97 59.20 56.96 54.90 10.53%
EPS 19.43 16.12 13.82 13.98 14.85 15.68 13.13 29.89%
DPS 0.00 9.72 0.00 8.32 0.00 9.17 0.00 -
NAPS 2.656 3.0955 2.744 1.9094 2.0108 1.8697 1.7287 33.18%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 14.80 13.30 13.60 12.48 19.20 15.70 13.32 -
P/RPS 11.31 10.67 10.10 8.06 9.15 7.77 6.84 39.87%
P/EPS 37.11 40.10 44.72 35.15 36.47 28.24 28.61 18.95%
EY 2.69 2.49 2.24 2.85 2.74 3.54 3.50 -16.10%
DY 0.00 1.50 0.00 1.69 0.00 2.07 0.00 -
P/NAPS 2.72 2.09 2.25 2.57 2.69 2.37 2.17 16.26%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 28/06/18 27/04/18 21/12/17 05/10/17 04/07/17 25/04/17 22/12/16 -
Price 13.90 12.82 13.80 12.80 19.08 16.30 14.24 -
P/RPS 10.62 10.29 10.25 8.27 9.09 8.07 7.31 28.30%
P/EPS 34.86 38.65 45.37 36.05 36.24 29.32 30.58 9.13%
EY 2.87 2.59 2.20 2.77 2.76 3.41 3.27 -8.33%
DY 0.00 1.56 0.00 1.65 0.00 1.99 0.00 -
P/NAPS 2.55 2.01 2.28 2.64 2.68 2.46 2.32 6.51%

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