[AEONCR] QoQ Quarter Result on 31-May-2022 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-May-2022 [#1]
Profit Trend
QoQ- 597.47%
YoY- -0.01%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 432,664 417,839 399,171 390,571 362,968 376,471 374,475 10.13%
PBT 129,811 101,583 100,047 215,535 44,789 164,028 102,145 17.37%
Tax -34,471 -17,956 -24,398 -52,466 -21,409 -60,564 -26,662 18.73%
NP 95,340 83,627 75,649 163,069 23,380 103,464 75,483 16.89%
-
NP to SH 95,340 83,627 75,649 163,069 23,380 103,464 75,483 16.89%
-
Tax Rate 26.55% 17.68% 24.39% 24.34% 47.80% 36.92% 26.10% -
Total Cost 337,324 334,212 323,522 227,502 339,588 273,007 298,992 8.39%
-
Net Worth 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 14.61%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div 53,614 - 72,762 - 51,061 - 72,762 -18.46%
Div Payout % 56.24% - 96.18% - 218.40% - 96.40% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 14.61%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 22.04% 20.01% 18.95% 41.75% 6.44% 27.48% 20.16% -
ROE 4.10% 3.70% 3.39% 7.34% 1.17% 5.31% 3.98% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 169.47 163.66 156.35 152.98 142.17 147.46 146.68 10.13%
EPS 35.34 32.76 27.66 63.87 7.17 40.53 27.59 17.99%
DPS 21.00 0.00 28.50 0.00 20.00 0.00 28.50 -18.46%
NAPS 9.10 8.85 8.74 8.70 7.84 7.63 7.42 14.61%
Adjusted Per Share Value based on latest NOSH - 255,307
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 84.73 81.83 78.17 76.49 71.08 73.73 73.34 10.13%
EPS 18.67 16.38 14.82 31.94 4.58 20.26 14.78 16.90%
DPS 10.50 0.00 14.25 0.00 10.00 0.00 14.25 -18.46%
NAPS 4.55 4.425 4.37 4.35 3.92 3.815 3.71 14.61%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 12.00 12.86 14.10 14.56 14.68 12.90 12.06 -
P/RPS 7.08 7.86 9.02 9.52 10.33 8.75 8.22 -9.49%
P/EPS 32.13 39.26 47.59 22.80 160.30 31.83 40.79 -14.74%
EY 3.11 2.55 2.10 4.39 0.62 3.14 2.45 17.28%
DY 1.75 0.00 2.02 0.00 1.36 0.00 2.36 -18.11%
P/NAPS 1.32 1.45 1.61 1.67 1.87 1.69 1.63 -13.15%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 11/04/23 21/12/22 29/09/22 04/07/22 05/04/22 23/12/21 28/09/21 -
Price 11.92 12.52 13.48 13.62 15.30 13.30 11.88 -
P/RPS 7.03 7.65 8.62 8.90 10.76 9.02 8.10 -9.03%
P/EPS 31.92 38.22 45.49 21.32 167.07 32.82 40.18 -14.25%
EY 3.13 2.62 2.20 4.69 0.60 3.05 2.49 16.52%
DY 1.76 0.00 2.11 0.00 1.31 0.00 2.40 -18.72%
P/NAPS 1.31 1.41 1.54 1.57 1.95 1.74 1.60 -12.51%

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