[AEONCR] QoQ Quarter Result on 31-May-2019 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
27-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-May-2019 [#1]
Profit Trend
QoQ- -3.44%
YoY- -14.75%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 413,279 402,462 404,446 378,588 359,536 348,497 332,092 15.71%
PBT 118,032 92,865 66,876 112,668 115,123 118,072 107,233 6.61%
Tax -29,643 -22,935 -17,749 -28,068 -27,510 -30,936 -26,593 7.51%
NP 88,389 69,930 49,127 84,600 87,613 87,136 80,640 6.31%
-
NP to SH 88,389 69,930 49,127 84,600 87,613 87,136 80,640 6.31%
-
Tax Rate 25.11% 24.70% 26.54% 24.91% 23.90% 26.20% 24.80% -
Total Cost 324,890 332,532 355,319 293,988 271,923 261,361 251,452 18.64%
-
Net Worth 1,567,591 1,542,060 1,549,719 1,593,121 1,526,741 1,417,541 1,392,929 8.20%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div 35,743 - 56,806 - 57,061 - 55,542 -25.48%
Div Payout % 40.44% - 115.63% - 65.13% - 68.88% -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 1,567,591 1,542,060 1,549,719 1,593,121 1,526,741 1,417,541 1,392,929 8.20%
NOSH 253,619 253,604 250,893 250,868 250,802 250,733 249,735 1.03%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin 21.39% 17.38% 12.15% 22.35% 24.37% 25.00% 24.28% -
ROE 5.64% 4.53% 3.17% 5.31% 5.74% 6.15% 5.79% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 161.87 157.64 158.41 148.29 140.82 139.15 133.03 13.98%
EPS 31.36 27.39 16.03 32.69 33.04 33.35 31.03 0.70%
DPS 14.00 0.00 22.25 0.00 22.35 0.00 22.25 -26.59%
NAPS 6.14 6.04 6.07 6.24 5.98 5.66 5.58 6.58%
Adjusted Per Share Value based on latest NOSH - 250,868
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 80.96 78.84 79.23 74.17 70.43 68.27 65.06 15.70%
EPS 17.32 13.70 9.62 16.57 17.16 17.07 15.80 6.32%
DPS 7.00 0.00 11.13 0.00 11.18 0.00 10.88 -25.49%
NAPS 3.0709 3.0209 3.0359 3.121 2.9909 2.777 2.7288 8.19%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 13.80 14.72 15.00 16.10 16.54 15.20 15.10 -
P/RPS 8.53 9.34 9.47 10.86 11.75 10.92 11.35 -17.35%
P/EPS 39.86 53.74 77.95 48.59 48.20 43.69 46.74 -10.07%
EY 2.51 1.86 1.28 2.06 2.07 2.29 2.14 11.22%
DY 1.01 0.00 1.48 0.00 1.35 0.00 1.47 -22.15%
P/NAPS 2.25 2.44 2.47 2.58 2.77 2.69 2.71 -11.67%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 09/04/20 19/12/19 26/09/19 27/06/19 25/04/19 20/12/18 04/10/18 -
Price 9.14 14.72 14.96 16.92 16.78 14.84 15.86 -
P/RPS 5.65 9.34 9.44 11.41 11.92 10.66 11.92 -39.23%
P/EPS 26.40 53.74 77.75 51.06 48.90 42.65 49.10 -33.90%
EY 3.79 1.86 1.29 1.96 2.05 2.34 2.04 51.18%
DY 1.53 0.00 1.49 0.00 1.33 0.00 1.40 6.10%
P/NAPS 1.49 2.44 2.46 2.71 2.81 2.62 2.84 -34.97%

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