[AEONCR] QoQ TTM Result on 28-Feb-2018 [#4]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

27-Apr-2018

Admission Sponsor

Sponsor

Financial Year

28-Feb-2018

Quarter

28-Feb-2018 [#4]

Profit Trend

QoQ- 0.76%

YoY- 13.22%

Quarter Report

ACSM - Quarterly Result for Fourth Quarter ended 28.02.2018.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
TTM Result
Revenue	1,315,480	1,279,328	1,258,558	1,235,122	1,216,791	1,184,793	1,142,599	9.83%
YoY %	2.83%	1.65%	1.90%	1.51%	2.70%	3.69%	-	-
Horiz. %	115.13%	111.97%	110.15%	108.10%	106.49%	103.69%	100.00%	-
PBT	462,434	439,669	428,229	398,335	396,033	391,533	368,915	16.24%
YoY %	5.18%	2.67%	7.50%	0.58%	1.15%	6.13%	-	-
Horiz. %	125.35%	119.18%	116.08%	107.97%	107.35%	106.13%	100.00%	-
Tax	-113,115	-106,934	-104,749	-98,278	-98,231	-97,230	-90,803	15.75%
YoY %	-5.78%	-2.09%	-6.58%	-0.05%	-1.03%	-7.08%	-	-
Horiz. %	124.57%	117.76%	115.36%	108.23%	108.18%	107.08%	100.00%	-
NP	349,319	332,735	323,480	300,057	297,802	294,303	278,112	16.39%
YoY %	4.98%	2.86%	7.81%	0.76%	1.19%	5.82%	-	-
Horiz. %	125.60%	119.64%	116.31%	107.89%	107.08%	105.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	349,319	332,735	323,480	300,057	297,802	294,303	278,112	16.39%
YoY %	4.98%	2.86%	7.81%	0.76%	1.19%	5.82%	-	-
Horiz. %	125.60%	119.64%	116.31%	107.89%	107.08%	105.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.46%	24.32%	24.46%	24.67%	24.80%	24.83%	24.61%	-
YoY %	0.58%	-0.57%	-0.85%	-0.52%	-0.12%	0.89%	-	-
Horiz. %	99.39%	98.82%	99.39%	100.24%	100.77%	100.89%	100.00%	-
Total Cost	966,161	946,593	935,078	935,065	918,989	890,490	864,487	7.68%
YoY %	2.07%	1.23%	0.00%	1.75%	3.20%	3.01%	-	-
Horiz. %	111.76%	109.50%	108.17%	108.16%	106.30%	103.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,417,541	1,392,929	1,356,183	1,580,632	1,401,122	974,985	1,026,720	23.96%
YoY %	1.77%	2.71%	-14.20%	12.81%	43.71%	-5.04%	-	-
Horiz. %	138.07%	135.67%	132.09%	153.95%	136.47%	94.96%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Dividend
Div	105,169	105,169	92,104	92,104	89,277	89,277	93,432	8.20%
YoY %	0.00%	14.19%	0.00%	3.17%	0.00%	-4.45%	-	-
Horiz. %	112.56%	112.56%	98.58%	98.58%	95.55%	95.55%	100.00%	-
Div Payout %	30.11%	31.61%	28.47%	30.70%	29.98%	30.34%	33.60%	-
YoY %	-4.75%	11.03%	-7.26%	2.40%	-1.19%	-9.70%	-	-
Horiz. %	89.61%	94.08%	84.73%	91.37%	89.23%	90.30%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Equity
Net Worth	1,417,541	1,392,929	1,356,183	1,580,632	1,401,122	974,985	1,026,720	23.96%
YoY %	1.77%	2.71%	-14.20%	12.81%	43.71%	-5.04%	-	-
Horiz. %	138.07%	135.67%	132.09%	153.95%	136.47%	94.96%	100.00%	-
NOSH	250,733	249,735	249,199	248,449	247,720	201,027	144,000	44.68%
YoY %	0.40%	0.22%	0.30%	0.29%	23.23%	39.60%	-	-
Horiz. %	174.12%	173.43%	173.05%	172.53%	172.03%	139.60%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Ratio Analysis
NP Margin	26.55%	26.01%	25.70%	24.29%	24.47%	24.84%	24.34%	-
YoY %	2.08%	1.21%	5.80%	-0.74%	-1.49%	2.05%	-	-
Horiz. %	109.08%	106.86%	105.59%	99.79%	100.53%	102.05%	100.00%	-
ROE	24.64%	23.89%	23.85%	18.98%	21.25%	30.19%	27.09%	-
YoY %	3.14%	0.17%	25.66%	-10.68%	-29.61%	11.44%	-	-
Horiz. %	90.96%	88.19%	88.04%	70.06%	78.44%	111.44%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Per Share
RPS	525.25	512.49	505.77	497.76	524.54	589.37	793.47	-24.02%
YoY %	2.49%	1.33%	1.61%	-5.11%	-11.00%	-25.72%	-	-
Horiz. %	66.20%	64.59%	63.74%	62.73%	66.11%	74.28%	100.00%	-
EPS	139.48	133.29	129.99	120.92	128.38	146.40	193.13	-19.48%
YoY %	4.64%	2.54%	7.50%	-5.81%	-12.31%	-24.20%	-	-
Horiz. %	72.22%	69.02%	67.31%	62.61%	66.47%	75.80%	100.00%	-
DPS	42.25	42.13	37.01	37.12	38.49	44.41	64.88	-24.85%
YoY %	0.28%	13.83%	-0.30%	-3.56%	-13.33%	-31.55%	-	-
Horiz. %	65.12%	64.94%	57.04%	57.21%	59.32%	68.45%	100.00%	-
NAPS	5.66	5.58	5.45	6.37	6.04	4.85	7.13	-14.25%
YoY %	1.43%	2.39%	-14.44%	5.46%	24.54%	-31.98%	-	-
Horiz. %	79.38%	78.26%	76.44%	89.34%	84.71%	68.02%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Adjusted Per Share Value based on latest NOSH - 248,449
RPS	257.70	250.62	246.55	241.96	238.37	232.10	223.83	9.83%
YoY %	2.82%	1.65%	1.90%	1.51%	2.70%	3.69%	-	-
Horiz. %	115.13%	111.97%	110.15%	108.10%	106.50%	103.69%	100.00%	-
EPS	68.43	65.18	63.37	58.78	58.34	57.65	54.48	16.39%
YoY %	4.99%	2.86%	7.81%	0.75%	1.20%	5.82%	-	-
Horiz. %	125.61%	119.64%	116.32%	107.89%	107.09%	105.82%	100.00%	-
DPS	20.60	20.60	18.04	18.04	17.49	17.49	18.30	8.20%
YoY %	0.00%	14.19%	0.00%	3.14%	0.00%	-4.43%	-	-
Horiz. %	112.57%	112.57%	98.58%	98.58%	95.57%	95.57%	100.00%	-
NAPS	2.7769	2.7287	2.6567	3.0964	2.7448	1.91	2.0113	23.96%
YoY %	1.77%	2.71%	-14.20%	12.81%	43.71%	-5.04%	-	-
Horiz. %	138.06%	135.67%	132.09%	153.95%	136.47%	94.96%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/18	30/08/18	31/05/18	28/02/18	30/11/17	30/08/17	31/05/17	-
Price	15.20	15.10	14.80	13.30	13.60	12.48	19.20	-
P/RPS	2.89	2.95	2.93	2.67	2.59	2.12	2.42	12.54%
YoY %	-2.03%	0.68%	9.74%	3.09%	22.17%	-12.40%	-	-
Horiz. %	119.42%	121.90%	121.07%	110.33%	107.02%	87.60%	100.00%	-
P/EPS	10.90	11.33	11.39	11.00	10.59	8.52	9.94	6.33%
YoY %	-3.80%	-0.53%	3.55%	3.87%	24.30%	-14.29%	-	-
Horiz. %	109.66%	113.98%	114.59%	110.66%	106.54%	85.71%	100.00%	-
EY	9.18	8.83	8.78	9.09	9.44	11.73	10.06	-5.91%
YoY %	3.96%	0.57%	-3.41%	-3.71%	-19.52%	16.60%	-	-
Horiz. %	91.25%	87.77%	87.28%	90.36%	93.84%	116.60%	100.00%	-
DY	2.78	2.79	2.50	2.79	2.83	3.56	3.38	-12.20%
YoY %	-0.36%	11.60%	-10.39%	-1.41%	-20.51%	5.33%	-	-
Horiz. %	82.25%	82.54%	73.96%	82.54%	83.73%	105.33%	100.00%	-
P/NAPS	2.69	2.71	2.72	2.09	2.25	2.57	2.69	0.00%
YoY %	-0.74%	-0.37%	30.14%	-7.11%	-12.45%	-4.46%	-	-
Horiz. %	100.00%	100.74%	101.12%	77.70%	83.64%	95.54%	100.00%	-

	30/11/18	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	CAGR
Price Multiplier on Announcement Date
Date	20/12/18	04/10/18	28/06/18	27/04/18	21/12/17	05/10/17	04/07/17	-
Price	14.84	15.86	13.90	12.82	13.80	12.80	19.08	-
P/RPS	2.83	3.09	2.75	2.58	2.63	2.17	2.40	11.60%
YoY %	-8.41%	12.36%	6.59%	-1.90%	21.20%	-9.58%	-	-
Horiz. %	117.92%	128.75%	114.58%	107.50%	109.58%	90.42%	100.00%	-
P/EPS	10.64	11.90	10.69	10.60	10.75	8.74	9.88	5.05%
YoY %	-10.59%	11.32%	0.85%	-1.40%	23.00%	-11.54%	-	-
Horiz. %	107.69%	120.45%	108.20%	107.29%	108.81%	88.46%	100.00%	-
EY	9.40	8.40	9.35	9.43	9.30	11.44	10.12	-4.79%
YoY %	11.90%	-10.16%	-0.85%	1.40%	-18.71%	13.04%	-	-
Horiz. %	92.89%	83.00%	92.39%	93.18%	91.90%	113.04%	100.00%	-
DY	2.85	2.66	2.66	2.90	2.79	3.47	3.40	-11.08%
YoY %	7.14%	0.00%	-8.28%	3.94%	-19.60%	2.06%	-	-
Horiz. %	83.82%	78.24%	78.24%	85.29%	82.06%	102.06%	100.00%	-
P/NAPS	2.62	2.84	2.55	2.01	2.28	2.64	2.68	-1.49%
YoY %	-7.75%	11.37%	26.87%	-11.84%	-13.64%	-1.49%	-	-
Horiz. %	97.76%	105.97%	95.15%	75.00%	85.07%	98.51%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos