[AEONCR] QoQ Quarter Result on 31-May-2021 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
06-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 43.42%
YoY- 520.62%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 362,968 376,471 374,475 410,966 406,348 401,467 363,967 -0.18%
PBT 44,789 164,028 102,145 215,858 153,630 57,705 76,486 -30.07%
Tax -21,409 -60,564 -26,662 -52,766 -39,911 -15,556 -24,676 -9.05%
NP 23,380 103,464 75,483 163,092 113,719 42,149 51,810 -41.25%
-
NP to SH 23,380 103,464 75,483 163,092 113,719 42,149 51,810 -41.25%
-
Tax Rate 47.80% 36.92% 26.10% 24.44% 25.98% 26.96% 32.26% -
Total Cost 339,588 273,007 298,992 247,874 292,629 359,318 312,157 5.79%
-
Net Worth 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 1,524,188 19.98%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div 51,061 - 72,762 - 51,061 - 23,488 68.05%
Div Payout % 218.40% - 96.40% - 44.90% - 45.34% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 1,524,188 19.98%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 253,651 0.43%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 6.44% 27.48% 20.16% 39.69% 27.99% 10.50% 14.23% -
ROE 1.17% 5.31% 3.98% 8.73% 6.72% 2.73% 3.40% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 142.17 147.46 146.68 160.97 159.16 157.25 142.56 -0.18%
EPS 7.17 40.53 27.59 63.88 42.56 16.51 18.31 -46.56%
DPS 20.00 0.00 28.50 0.00 20.00 0.00 9.20 68.05%
NAPS 7.84 7.63 7.42 7.32 6.63 6.04 5.97 19.98%
Adjusted Per Share Value based on latest NOSH - 255,307
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 71.11 73.75 73.36 80.51 79.60 78.65 71.30 -0.17%
EPS 4.58 20.27 14.79 31.95 22.28 8.26 10.15 -41.25%
DPS 10.00 0.00 14.25 0.00 10.00 0.00 4.60 68.05%
NAPS 3.9212 3.8162 3.7111 3.6611 3.316 3.0209 2.9859 19.98%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 14.68 12.90 12.06 11.90 11.72 10.46 9.04 -
P/RPS 10.33 8.75 8.22 7.39 7.36 6.65 6.34 38.58%
P/EPS 160.30 31.83 40.79 18.63 26.31 63.36 44.55 135.36%
EY 0.62 3.14 2.45 5.37 3.80 1.58 2.24 -57.62%
DY 1.36 0.00 2.36 0.00 1.71 0.00 1.02 21.20%
P/NAPS 1.87 1.69 1.63 1.63 1.77 1.73 1.51 15.36%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 05/04/22 23/12/21 28/09/21 06/07/21 08/04/21 21/12/20 29/09/20 -
Price 15.30 13.30 11.88 11.78 12.40 12.20 10.60 -
P/RPS 10.76 9.02 8.10 7.32 7.79 7.76 7.44 27.97%
P/EPS 167.07 32.82 40.18 18.44 27.84 73.90 52.23 117.55%
EY 0.60 3.05 2.49 5.42 3.59 1.35 1.91 -53.88%
DY 1.31 0.00 2.40 0.00 1.61 0.00 0.87 31.47%
P/NAPS 1.95 1.74 1.60 1.61 1.87 2.02 1.78 6.28%

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