[AEONCR] QoQ TTM Result on 28-Feb-2017 [#4] | Financial Results | I3investor

[AEONCR] QoQ TTM Result on 28-Feb-2017 [#4]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

25-Apr-2017

Admission Sponsor

-

Sponsor

-

Financial Year

28-Feb-2017

Quarter

28-Feb-2017 [#4]

Profit Trend

QoQ- 4.71%

YoY- 16.13%

Quarter Report

ACSM - Quarterly Result for Fourth Quarter ended 28.02.2017.pdf

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
TTM Result
Revenue	1,216,791	1,184,793	1,142,599	1,101,955	1,069,405	1,047,350	1,024,002	12.17%
YoY %	2.70%	3.69%	3.69%	3.04%	2.11%	2.28%	-	-
Horiz. %	118.83%	115.70%	111.58%	107.61%	104.43%	102.28%	100.00%	-
PBT	396,033	391,533	368,915	351,162	338,649	338,393	335,720	11.63%
YoY %	1.15%	6.13%	5.06%	3.69%	0.08%	0.80%	-	-
Horiz. %	117.97%	116.62%	109.89%	104.60%	100.87%	100.80%	100.00%	-
Tax	-98,231	-97,230	-90,803	-86,135	-85,542	-84,206	-83,365	11.54%
YoY %	-1.03%	-7.08%	-5.42%	-0.69%	-1.59%	-1.01%	-	-
Horiz. %	117.83%	116.63%	108.92%	103.32%	102.61%	101.01%	100.00%	-
NP	297,802	294,303	278,112	265,027	253,107	254,187	252,355	11.66%
YoY %	1.19%	5.82%	4.94%	4.71%	-0.42%	0.73%	-	-
Horiz. %	118.01%	116.62%	110.21%	105.02%	100.30%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	297,802	294,303	278,112	265,027	253,107	254,187	252,355	11.66%
YoY %	1.19%	5.82%	4.94%	4.71%	-0.42%	0.73%	-	-
Horiz. %	118.01%	116.62%	110.21%	105.02%	100.30%	100.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.80%	24.83%	24.61%	24.53%	25.26%	24.88%	24.83%	-
YoY %	-0.12%	0.89%	0.33%	-2.89%	1.53%	0.20%	-	-
Horiz. %	99.88%	100.00%	99.11%	98.79%	101.73%	100.20%	100.00%	-
Total Cost	918,989	890,490	864,487	836,928	816,298	793,163	771,647	12.34%
YoY %	3.20%	3.01%	3.29%	2.53%	2.92%	2.79%	-	-
Horiz. %	119.09%	115.40%	112.03%	108.46%	105.79%	102.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,401,122	974,985	1,026,720	954,720	882,720	764,459	905,920	33.70%
YoY %	43.71%	-5.04%	7.54%	8.16%	15.47%	-15.62%	-	-
Horiz. %	154.66%	107.62%	113.33%	105.39%	97.44%	84.38%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Dividend
Div	89,277	89,277	93,432	93,432	91,368	136,105	89,473	-0.14%
YoY %	0.00%	-4.45%	0.00%	2.26%	-32.87%	52.12%	-	-
Horiz. %	99.78%	99.78%	104.42%	104.42%	102.12%	152.12%	100.00%	-
Div Payout %	29.98%	30.34%	33.60%	35.25%	36.10%	53.55%	35.46%	-
YoY %	-1.19%	-9.70%	-4.68%	-2.35%	-32.59%	51.02%	-	-
Horiz. %	84.55%	85.56%	94.75%	99.41%	101.80%	151.02%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Equity
Net Worth	1,401,122	974,985	1,026,720	954,720	882,720	764,459	905,920	33.70%
YoY %	43.71%	-5.04%	7.54%	8.16%	15.47%	-15.62%	-	-
Horiz. %	154.66%	107.62%	113.33%	105.39%	97.44%	84.38%	100.00%	-
NOSH	247,720	201,027	144,000	144,000	144,000	152,891	152,769	37.98%
YoY %	23.23%	39.60%	0.00%	0.00%	-5.82%	0.08%	-	-
Horiz. %	162.15%	131.59%	94.26%	94.26%	94.26%	100.08%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Ratio Analysis
NP Margin	24.47%	24.84%	24.34%	24.05%	23.67%	24.27%	24.64%	-
YoY %	-1.49%	2.05%	1.21%	1.61%	-2.47%	-1.50%	-	-
Horiz. %	99.31%	100.81%	98.78%	97.61%	96.06%	98.50%	100.00%	-
ROE	21.25%	30.19%	27.09%	27.76%	28.67%	33.25%	27.86%	-
YoY %	-29.61%	11.44%	-2.41%	-3.17%	-13.77%	19.35%	-	-
Horiz. %	76.27%	108.36%	97.24%	99.64%	102.91%	119.35%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Per Share
RPS	524.54	589.37	793.47	765.25	742.64	685.03	670.29	-15.06%
YoY %	-11.00%	-25.72%	3.69%	3.04%	8.41%	2.20%	-	-
Horiz. %	78.26%	87.93%	118.38%	114.17%	110.79%	102.20%	100.00%	-
EPS	128.38	146.40	193.13	184.05	175.77	166.25	165.19	-15.45%
YoY %	-12.31%	-24.20%	4.93%	4.71%	5.73%	0.64%	-	-
Horiz. %	77.72%	88.63%	116.91%	111.42%	106.40%	100.64%	100.00%	-
DPS	38.49	44.41	64.88	64.88	63.45	89.70	59.20	-24.93%
YoY %	-13.33%	-31.55%	0.00%	2.25%	-29.26%	51.52%	-	-
Horiz. %	65.02%	75.02%	109.59%	109.59%	107.18%	151.52%	100.00%	-
NAPS	6.04	4.85	7.13	6.63	6.13	5.00	5.93	1.23%
YoY %	24.54%	-31.98%	7.54%	8.16%	22.60%	-15.68%	-	-
Horiz. %	101.85%	81.79%	120.24%	111.80%	103.37%	84.32%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Adjusted Per Share Value based on latest NOSH - 144,000
RPS	238.30	232.03	223.77	215.81	209.43	205.12	200.54	12.17%
YoY %	2.70%	3.69%	3.69%	3.05%	2.10%	2.28%	-	-
Horiz. %	118.83%	115.70%	111.58%	107.61%	104.43%	102.28%	100.00%	-
EPS	58.32	57.64	54.47	51.90	49.57	49.78	49.42	11.66%
YoY %	1.18%	5.82%	4.95%	4.70%	-0.42%	0.73%	-	-
Horiz. %	118.01%	116.63%	110.22%	105.02%	100.30%	100.73%	100.00%	-
DPS	17.48	17.48	18.30	18.30	17.89	26.66	17.52	-0.15%
YoY %	0.00%	-4.48%	0.00%	2.29%	-32.90%	52.17%	-	-
Horiz. %	99.77%	99.77%	104.45%	104.45%	102.11%	152.17%	100.00%	-
NAPS	2.744	1.9094	2.0108	1.8697	1.7287	1.4971	1.7742	33.70%
YoY %	43.71%	-5.04%	7.55%	8.16%	15.47%	-15.62%	-	-
Horiz. %	154.66%	107.62%	113.34%	105.38%	97.44%	84.38%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/17	30/08/17	31/05/17	28/02/17	30/11/16	30/08/16	31/05/16	-
Price	13.60	12.48	19.20	15.70	13.32	14.98	13.58	-
P/RPS	2.59	2.12	2.42	2.05	1.79	2.19	2.03	17.61%
YoY %	22.17%	-12.40%	18.05%	14.53%	-18.26%	7.88%	-	-
Horiz. %	127.59%	104.43%	119.21%	100.99%	88.18%	107.88%	100.00%	-
P/EPS	10.59	8.52	9.94	8.53	7.58	9.01	8.22	18.38%
YoY %	24.30%	-14.29%	16.53%	12.53%	-15.87%	9.61%	-	-
Horiz. %	128.83%	103.65%	120.92%	103.77%	92.21%	109.61%	100.00%	-
EY	9.44	11.73	10.06	11.72	13.20	11.10	12.16	-15.51%
YoY %	-19.52%	16.60%	-14.16%	-11.21%	18.92%	-8.72%	-	-
Horiz. %	77.63%	96.46%	82.73%	96.38%	108.55%	91.28%	100.00%	-
DY	2.83	3.56	3.38	4.13	4.76	5.99	4.36	-25.01%
YoY %	-20.51%	5.33%	-18.16%	-13.24%	-20.53%	37.39%	-	-
Horiz. %	64.91%	81.65%	77.52%	94.72%	109.17%	137.39%	100.00%	-
P/NAPS	2.25	2.57	2.69	2.37	2.17	3.00	2.29	-1.16%
YoY %	-12.45%	-4.46%	13.50%	9.22%	-27.67%	31.00%	-	-
Horiz. %	98.25%	112.23%	117.47%	103.49%	94.76%	131.00%	100.00%	-

	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	31/05/16	CAGR
Price Multiplier on Announcement Date
Date	21/12/17	05/10/17	04/07/17	25/04/17	22/12/16	04/10/16	30/06/16	-
Price	13.80	12.80	19.08	16.30	14.24	14.60	12.94	-
P/RPS	2.63	2.17	2.40	2.13	1.92	2.13	1.93	22.89%
YoY %	21.20%	-9.58%	12.68%	10.94%	-9.86%	10.36%	-	-
Horiz. %	136.27%	112.44%	124.35%	110.36%	99.48%	110.36%	100.00%	-
P/EPS	10.75	8.74	9.88	8.86	8.10	8.78	7.83	23.50%
YoY %	23.00%	-11.54%	11.51%	9.38%	-7.74%	12.13%	-	-
Horiz. %	137.29%	111.62%	126.18%	113.15%	103.45%	112.13%	100.00%	-
EY	9.30	11.44	10.12	11.29	12.34	11.39	12.77	-19.03%
YoY %	-18.71%	13.04%	-10.36%	-8.51%	8.34%	-10.81%	-	-
Horiz. %	72.83%	89.58%	79.25%	88.41%	96.63%	89.19%	100.00%	-
DY	2.79	3.47	3.40	3.98	4.46	6.14	4.57	-28.01%
YoY %	-19.60%	2.06%	-14.57%	-10.76%	-27.36%	34.35%	-	-
Horiz. %	61.05%	75.93%	74.40%	87.09%	97.59%	134.35%	100.00%	-
P/NAPS	2.28	2.64	2.68	2.46	2.32	2.92	2.18	3.03%
YoY %	-13.64%	-1.49%	8.94%	6.03%	-20.55%	33.94%	-	-
Horiz. %	104.59%	121.10%	122.94%	112.84%	106.42%	133.94%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:40:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-02 16:35:00

EMA 5

5 Mins

BUY

2024-05-02 16:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-02 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-05-02 16:30:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Dark Horse Radar

Tambun (5191) - The Undervalue Gem for Penang Property Stock Gold Rush with ColdEye FongSiling 冷眼

2

博傻理论

杨肃斌，一个仙股的秘密

3

Good Articles to Share

商業間諜原來是這麼玩的！揭秘資本詐騙真相，如何把一家皮包公司，炒到250億歐元市值

4

save malaysia!

KKB polls: Ask Hadi why he sent grandkids to a Chinese school, PAS info chief told

5

save malaysia!

Govt will continue to monitor inflation rate following wage hike for civil servants, says PM

6

KLSE Traders Update and Ideas

Daily Market Update - 2 May 2024 (RANHILL, GHLSYS)

7

M+ Online Research Articles

Mplus Market Pulse - 02 May 2024

8

THE INVESTMENT APPROACH OF CALVIN TAN

MKHOP (5139) What Is Its Current Forward P/E and Intrinsic Value, Calvin Tan

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

348

3

MALAYSIAN PACIFIC INDUSTRIES

325

4

HONG LEONG INDUSTRIES BHD

324

5

YTL POWER INTERNATIONAL BHD

275

6

CAPITAL A BERHAD

236

7

MY E.G. SERVICES BHD

233

8

DAGANG NEXCHANGE BERHAD

192

9

PUBLIC BANK BHD

190

10

YTL CORPORATION BHD

155

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....