[AEONCR] QoQ Quarter Result on 31-May-2017 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-May-2017 [#1]
Profit Trend
QoQ- -5.3%
YoY- 20.86%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 309,173 312,345 311,322 302,282 290,842 280,347 269,128 9.71%
PBT 105,366 95,307 95,793 101,869 103,064 90,807 73,175 27.59%
Tax -23,058 -24,755 -24,408 -26,057 -23,011 -23,754 -17,981 18.08%
NP 82,308 70,552 71,385 75,812 80,053 67,053 55,194 30.62%
-
NP to SH 82,308 70,552 71,385 75,812 80,053 67,053 55,194 30.62%
-
Tax Rate 21.88% 25.97% 25.48% 25.58% 22.33% 26.16% 24.57% -
Total Cost 226,865 241,793 239,937 226,470 210,789 213,294 213,934 4.00%
-
Net Worth 1,580,632 1,401,122 974,985 1,026,720 954,720 882,720 906,649 45.00%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div 49,627 - 42,477 - 46,800 - 46,632 4.24%
Div Payout % 60.29% - 59.50% - 58.46% - 84.49% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 1,580,632 1,401,122 974,985 1,026,720 954,720 882,720 906,649 45.00%
NOSH 248,449 247,720 201,027 144,000 144,000 144,000 152,891 38.34%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 26.62% 22.59% 22.93% 25.08% 27.52% 23.92% 20.51% -
ROE 5.21% 5.04% 7.32% 7.38% 8.38% 7.60% 6.09% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 124.60 134.65 154.87 209.92 201.97 194.69 176.02 -20.62%
EPS 31.87 28.86 35.51 50.15 53.38 44.01 36.10 -7.99%
DPS 20.00 0.00 21.13 0.00 32.50 0.00 30.50 -24.58%
NAPS 6.37 6.04 4.85 7.13 6.63 6.13 5.93 4.90%
Adjusted Per Share Value based on latest NOSH - 144,000
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 60.57 61.19 60.99 59.22 56.98 54.92 52.72 9.72%
EPS 16.12 13.82 13.98 14.85 15.68 13.14 10.81 30.62%
DPS 9.72 0.00 8.32 0.00 9.17 0.00 9.14 4.19%
NAPS 3.0965 2.7448 1.91 2.0114 1.8703 1.7293 1.7761 45.00%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 13.30 13.60 12.48 19.20 15.70 13.32 14.98 -
P/RPS 10.67 10.10 8.06 9.15 7.77 6.84 8.51 16.32%
P/EPS 40.10 44.72 35.15 36.47 28.24 28.61 41.50 -2.26%
EY 2.49 2.24 2.85 2.74 3.54 3.50 2.41 2.20%
DY 1.50 0.00 1.69 0.00 2.07 0.00 2.04 -18.58%
P/NAPS 2.09 2.25 2.57 2.69 2.37 2.17 2.53 -11.99%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 27/04/18 21/12/17 05/10/17 04/07/17 25/04/17 22/12/16 04/10/16 -
Price 12.82 13.80 12.80 19.08 16.30 14.24 14.60 -
P/RPS 10.29 10.25 8.27 9.09 8.07 7.31 8.29 15.54%
P/EPS 38.65 45.37 36.05 36.24 29.32 30.58 40.44 -2.98%
EY 2.59 2.20 2.77 2.76 3.41 3.27 2.47 3.22%
DY 1.56 0.00 1.65 0.00 1.99 0.00 2.09 -17.75%
P/NAPS 2.01 2.28 2.64 2.68 2.46 2.32 2.46 -12.63%

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
1 person likes this. Showing 0 of 0 comments
Post a Comment