[AEONCR] QoQ Quarter Result on 31-May-2020 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
31-May-2020 [#1]
Profit Trend
QoQ- -70.27%
YoY- -68.94%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Revenue 406,348 401,467 363,967 385,272 413,279 402,462 404,446 0.31%
PBT 153,630 57,705 76,486 37,086 118,032 92,865 66,876 74.19%
Tax -39,911 -15,556 -24,676 -10,807 -29,643 -22,935 -17,749 71.72%
NP 113,719 42,149 51,810 26,279 88,389 69,930 49,127 75.07%
-
NP to SH 113,719 42,149 51,810 26,279 88,389 69,930 49,127 75.07%
-
Tax Rate 25.98% 26.96% 32.26% 29.14% 25.11% 24.70% 26.54% -
Total Cost 292,629 359,318 312,157 358,993 324,890 332,532 355,319 -12.14%
-
Net Worth 1,692,690 1,542,058 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 6.06%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Div 51,061 - 23,488 - 35,743 - 56,806 -6.86%
Div Payout % 44.90% - 45.34% - 40.44% - 115.63% -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Net Worth 1,692,690 1,542,058 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 6.06%
NOSH 255,307 255,307 253,651 253,625 253,619 253,604 250,893 1.17%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
NP Margin 27.99% 10.50% 14.23% 6.82% 21.39% 17.38% 12.15% -
ROE 6.72% 2.73% 3.40% 1.71% 5.64% 4.53% 3.17% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 159.16 157.25 142.56 150.90 161.87 157.64 158.41 0.31%
EPS 42.56 16.51 18.31 10.29 31.36 27.39 16.03 91.85%
DPS 20.00 0.00 9.20 0.00 14.00 0.00 22.25 -6.86%
NAPS 6.63 6.04 5.97 6.01 6.14 6.04 6.07 6.06%
Adjusted Per Share Value based on latest NOSH - 253,625
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 79.60 78.65 71.30 75.48 80.96 78.84 79.23 0.31%
EPS 22.28 8.26 10.15 5.15 17.32 13.70 9.62 75.13%
DPS 10.00 0.00 4.60 0.00 7.00 0.00 11.13 -6.89%
NAPS 3.316 3.0209 2.9859 3.0059 3.0709 3.0209 3.0359 6.06%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 -
Price 11.72 10.46 9.04 8.98 13.80 14.72 15.00 -
P/RPS 7.36 6.65 6.34 5.95 8.53 9.34 9.47 -15.48%
P/EPS 26.31 63.36 44.55 87.24 39.86 53.74 77.95 -51.55%
EY 3.80 1.58 2.24 1.15 2.51 1.86 1.28 106.69%
DY 1.71 0.00 1.02 0.00 1.01 0.00 1.48 10.11%
P/NAPS 1.77 1.73 1.51 1.49 2.25 2.44 2.47 -19.93%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 08/04/21 21/12/20 29/09/20 25/06/20 09/04/20 19/12/19 26/09/19 -
Price 12.40 12.20 10.60 9.68 9.14 14.72 14.96 -
P/RPS 7.79 7.76 7.44 6.41 5.65 9.34 9.44 -12.03%
P/EPS 27.84 73.90 52.23 94.04 26.40 53.74 77.75 -49.60%
EY 3.59 1.35 1.91 1.06 3.79 1.86 1.29 97.97%
DY 1.61 0.00 0.87 0.00 1.53 0.00 1.49 5.30%
P/NAPS 1.87 2.02 1.78 1.61 1.49 2.44 2.46 -16.72%

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