[AEONCR] QoQ Quarter Result on 31-Aug-2018 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-Aug-2018 [#2]
Profit Trend
QoQ- -18.74%
YoY- 12.96%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 378,588 359,536 348,497 332,092 325,718 309,173 312,345 13.69%
PBT 112,668 115,123 118,072 107,233 131,763 105,366 95,307 11.81%
Tax -28,068 -27,510 -30,936 -26,593 -32,528 -23,058 -24,755 8.74%
NP 84,600 87,613 87,136 80,640 99,235 82,308 70,552 12.88%
-
NP to SH 84,600 87,613 87,136 80,640 99,235 82,308 70,552 12.88%
-
Tax Rate 24.91% 23.90% 26.20% 24.80% 24.69% 21.88% 25.97% -
Total Cost 293,988 271,923 261,361 251,452 226,483 226,865 241,793 13.93%
-
Net Worth 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 8.94%
Dividend
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Div - 57,061 - 55,542 - 49,627 - -
Div Payout % - 65.13% - 68.88% - 60.29% - -
Equity
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 1,593,121 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 8.94%
NOSH 250,868 250,802 250,733 249,735 249,199 248,449 247,720 0.84%
Ratio Analysis
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin 22.35% 24.37% 25.00% 24.28% 30.47% 26.62% 22.59% -
ROE 5.31% 5.74% 6.15% 5.79% 7.32% 5.21% 5.04% -
Per Share
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 148.29 140.82 139.15 133.03 130.89 124.60 134.65 6.65%
EPS 32.69 33.04 33.35 31.03 38.43 31.87 28.86 8.67%
DPS 0.00 22.35 0.00 22.25 0.00 20.00 0.00 -
NAPS 6.24 5.98 5.66 5.58 5.45 6.37 6.04 2.19%
Adjusted Per Share Value based on latest NOSH - 249,735
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 74.14 70.41 68.25 65.04 63.79 60.55 61.17 13.69%
EPS 16.57 17.16 17.06 15.79 19.43 16.12 13.82 12.87%
DPS 0.00 11.18 0.00 10.88 0.00 9.72 0.00 -
NAPS 3.12 2.99 2.7761 2.7279 2.656 3.0955 2.744 8.94%
Price Multiplier on Financial Quarter End Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 16.10 16.54 15.20 15.10 14.80 13.30 13.60 -
P/RPS 10.86 11.75 10.92 11.35 11.31 10.67 10.10 4.96%
P/EPS 48.59 48.20 43.69 46.74 37.11 40.10 44.72 5.69%
EY 2.06 2.07 2.29 2.14 2.69 2.49 2.24 -5.43%
DY 0.00 1.35 0.00 1.47 0.00 1.50 0.00 -
P/NAPS 2.58 2.77 2.69 2.71 2.72 2.09 2.25 9.56%
Price Multiplier on Announcement Date
31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 27/06/19 25/04/19 20/12/18 04/10/18 28/06/18 27/04/18 21/12/17 -
Price 16.92 16.78 14.84 15.86 13.90 12.82 13.80 -
P/RPS 11.41 11.92 10.66 11.92 10.62 10.29 10.25 7.41%
P/EPS 51.06 48.90 42.65 49.10 34.86 38.65 45.37 8.20%
EY 1.96 2.05 2.34 2.04 2.87 2.59 2.20 -7.41%
DY 0.00 1.33 0.00 1.40 0.00 1.56 0.00 -
P/NAPS 2.71 2.81 2.62 2.84 2.55 2.01 2.28 12.21%

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