[AEONCR] QoQ Quarter Result on 31-May-2018 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-May-2018 [#1]
Profit Trend
QoQ- 20.57%
YoY- 30.9%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 359,536 348,497 332,092 325,718 309,173 312,345 311,322 10.10%
PBT 115,123 118,072 107,233 131,763 105,366 95,307 95,793 13.07%
Tax -27,510 -30,936 -26,593 -32,528 -23,058 -24,755 -24,408 8.32%
NP 87,613 87,136 80,640 99,235 82,308 70,552 71,385 14.67%
-
NP to SH 87,613 87,136 80,640 99,235 82,308 70,552 71,385 14.67%
-
Tax Rate 23.90% 26.20% 24.80% 24.69% 21.88% 25.97% 25.48% -
Total Cost 271,923 261,361 251,452 226,483 226,865 241,793 239,937 8.72%
-
Net Worth 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 974,985 34.95%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div 57,061 - 55,542 - 49,627 - 42,477 21.81%
Div Payout % 65.13% - 68.88% - 60.29% - 59.50% -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 1,526,741 1,417,541 1,392,929 1,356,183 1,580,632 1,401,122 974,985 34.95%
NOSH 250,802 250,733 249,735 249,199 248,449 247,720 201,027 15.93%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 24.37% 25.00% 24.28% 30.47% 26.62% 22.59% 22.93% -
ROE 5.74% 6.15% 5.79% 7.32% 5.21% 5.04% 7.32% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 140.82 139.15 133.03 130.89 124.60 134.65 154.87 -6.15%
EPS 33.04 33.35 31.03 38.43 31.87 28.86 35.51 -4.70%
DPS 22.35 0.00 22.25 0.00 20.00 0.00 21.13 3.82%
NAPS 5.98 5.66 5.58 5.45 6.37 6.04 4.85 15.02%
Adjusted Per Share Value based on latest NOSH - 249,199
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 70.43 68.27 65.06 63.81 60.57 61.19 60.99 10.09%
EPS 17.16 17.07 15.80 19.44 16.12 13.82 13.98 14.68%
DPS 11.18 0.00 10.88 0.00 9.72 0.00 8.32 21.83%
NAPS 2.9909 2.777 2.7288 2.6568 3.0965 2.7448 1.91 34.95%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 16.54 15.20 15.10 14.80 13.30 13.60 12.48 -
P/RPS 11.75 10.92 11.35 11.31 10.67 10.10 8.06 28.65%
P/EPS 48.20 43.69 46.74 37.11 40.10 44.72 35.15 23.49%
EY 2.07 2.29 2.14 2.69 2.49 2.24 2.85 -19.24%
DY 1.35 0.00 1.47 0.00 1.50 0.00 1.69 -13.94%
P/NAPS 2.77 2.69 2.71 2.72 2.09 2.25 2.57 5.13%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 25/04/19 20/12/18 04/10/18 28/06/18 27/04/18 21/12/17 05/10/17 -
Price 16.78 14.84 15.86 13.90 12.82 13.80 12.80 -
P/RPS 11.92 10.66 11.92 10.62 10.29 10.25 8.27 27.68%
P/EPS 48.90 42.65 49.10 34.86 38.65 45.37 36.05 22.60%
EY 2.05 2.34 2.04 2.87 2.59 2.20 2.77 -18.22%
DY 1.33 0.00 1.40 0.00 1.56 0.00 1.65 -13.42%
P/NAPS 2.81 2.62 2.84 2.55 2.01 2.28 2.64 4.26%

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