[AEONCR] QoQ Quarter Result on 31-Aug-2022 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
29-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-Aug-2022 [#2]
Profit Trend
QoQ- -53.61%
YoY- 0.22%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 452,674 432,664 417,839 399,171 390,571 362,968 376,471 13.08%
PBT 131,914 129,811 101,583 100,047 215,535 44,789 164,028 -13.53%
Tax -32,551 -34,471 -17,956 -24,398 -52,466 -21,409 -60,564 -33.92%
NP 99,363 95,340 83,627 75,649 163,069 23,380 103,464 -2.66%
-
NP to SH 99,363 95,340 83,627 75,649 163,069 23,380 103,464 -2.66%
-
Tax Rate 24.68% 26.55% 17.68% 24.39% 24.34% 47.80% 36.92% -
Total Cost 353,311 337,324 334,212 323,522 227,502 339,588 273,007 18.77%
-
Net Worth 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 15.91%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - 53,614 - 72,762 - 51,061 - -
Div Payout % - 56.24% - 96.18% - 218.40% - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 15.91%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 21.95% 22.04% 20.01% 18.95% 41.75% 6.44% 27.48% -
ROE 4.09% 4.10% 3.70% 3.39% 7.34% 1.17% 5.31% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 177.31 169.47 163.66 156.35 152.98 142.17 147.46 13.08%
EPS 38.92 35.34 32.76 27.66 63.87 7.17 40.53 -2.66%
DPS 0.00 21.00 0.00 28.50 0.00 20.00 0.00 -
NAPS 9.52 9.10 8.85 8.74 8.70 7.84 7.63 15.91%
Adjusted Per Share Value based on latest NOSH - 255,307
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 88.68 84.76 81.85 78.20 76.51 71.10 73.75 13.09%
EPS 19.47 18.68 16.38 14.82 31.94 4.58 20.27 -2.65%
DPS 0.00 10.50 0.00 14.25 0.00 10.00 0.00 -
NAPS 4.7614 4.5513 4.4263 4.3713 4.3512 3.9211 3.8161 15.91%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 11.40 12.00 12.86 14.10 14.56 14.68 12.90 -
P/RPS 6.43 7.08 7.86 9.02 9.52 10.33 8.75 -18.58%
P/EPS 29.29 32.13 39.26 47.59 22.80 160.30 31.83 -5.39%
EY 3.41 3.11 2.55 2.10 4.39 0.62 3.14 5.65%
DY 0.00 1.75 0.00 2.02 0.00 1.36 0.00 -
P/NAPS 1.20 1.32 1.45 1.61 1.67 1.87 1.69 -20.42%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 10/07/23 11/04/23 21/12/22 29/09/22 04/07/22 05/04/22 23/12/21 -
Price 11.18 11.92 12.52 13.48 13.62 15.30 13.30 -
P/RPS 6.31 7.03 7.65 8.62 8.90 10.76 9.02 -21.21%
P/EPS 28.73 31.92 38.22 45.49 21.32 167.07 32.82 -8.49%
EY 3.48 3.13 2.62 2.20 4.69 0.60 3.05 9.19%
DY 0.00 1.76 0.00 2.11 0.00 1.31 0.00 -
P/NAPS 1.17 1.31 1.41 1.54 1.57 1.95 1.74 -23.26%

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