[AEONCR] QoQ TTM Result on 30-Nov-2017 [#3]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

21-Dec-2017

Admission Sponsor

Sponsor

Financial Year

28-Feb-2018

Quarter

30-Nov-2017 [#3]

Profit Trend

QoQ- 1.19%

YoY- 17.66%

Quarter Report

ACSM - Quarterly Result for 3rd Quarter ended 30.11.2017.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
TTM Result
Revenue	1,279,328	1,258,558	1,235,122	1,216,791	1,184,793	1,142,599	1,101,955	10.43%
YoY %	1.65%	1.90%	1.51%	2.70%	3.69%	3.69%	-	-
Horiz. %	116.10%	114.21%	112.08%	110.42%	107.52%	103.69%	100.00%	-
PBT	439,669	428,229	398,335	396,033	391,533	368,915	351,162	16.11%
YoY %	2.67%	7.50%	0.58%	1.15%	6.13%	5.06%	-	-
Horiz. %	125.20%	121.95%	113.43%	112.78%	111.50%	105.06%	100.00%	-
Tax	-106,934	-104,749	-98,278	-98,231	-97,230	-90,803	-86,135	15.46%
YoY %	-2.09%	-6.58%	-0.05%	-1.03%	-7.08%	-5.42%	-	-
Horiz. %	124.15%	121.61%	114.10%	114.04%	112.88%	105.42%	100.00%	-
NP	332,735	323,480	300,057	297,802	294,303	278,112	265,027	16.33%
YoY %	2.86%	7.81%	0.76%	1.19%	5.82%	4.94%	-	-
Horiz. %	125.55%	122.06%	113.22%	112.37%	111.05%	104.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	332,735	323,480	300,057	297,802	294,303	278,112	265,027	16.33%
YoY %	2.86%	7.81%	0.76%	1.19%	5.82%	4.94%	-	-
Horiz. %	125.55%	122.06%	113.22%	112.37%	111.05%	104.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.32%	24.46%	24.67%	24.80%	24.83%	24.61%	24.53%	-
YoY %	-0.57%	-0.85%	-0.52%	-0.12%	0.89%	0.33%	-	-
Horiz. %	99.14%	99.71%	100.57%	101.10%	101.22%	100.33%	100.00%	-
Total Cost	946,593	935,078	935,065	918,989	890,490	864,487	836,928	8.53%
YoY %	1.23%	0.00%	1.75%	3.20%	3.01%	3.29%	-	-
Horiz. %	113.10%	111.73%	111.73%	109.81%	106.40%	103.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,392,929	1,356,183	1,580,632	1,401,122	974,985	1,026,720	954,720	28.54%
YoY %	2.71%	-14.20%	12.81%	43.71%	-5.04%	7.54%	-	-
Horiz. %	145.90%	142.05%	165.56%	146.76%	102.12%	107.54%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Dividend
Div	105,169	92,104	92,104	89,277	89,277	93,432	93,432	8.18%
YoY %	14.19%	0.00%	3.17%	0.00%	-4.45%	0.00%	-	-
Horiz. %	112.56%	98.58%	98.58%	95.55%	95.55%	100.00%	100.00%	-
Div Payout %	31.61%	28.47%	30.70%	29.98%	30.34%	33.60%	35.25%	-
YoY %	11.03%	-7.26%	2.40%	-1.19%	-9.70%	-4.68%	-	-
Horiz. %	89.67%	80.77%	87.09%	85.05%	86.07%	95.32%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Equity
Net Worth	1,392,929	1,356,183	1,580,632	1,401,122	974,985	1,026,720	954,720	28.54%
YoY %	2.71%	-14.20%	12.81%	43.71%	-5.04%	7.54%	-	-
Horiz. %	145.90%	142.05%	165.56%	146.76%	102.12%	107.54%	100.00%	-
NOSH	249,735	249,199	248,449	247,720	201,027	144,000	144,000	44.20%
YoY %	0.22%	0.30%	0.29%	23.23%	39.60%	0.00%	-	-
Horiz. %	173.43%	173.05%	172.53%	172.03%	139.60%	100.00%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Ratio Analysis
NP Margin	26.01%	25.70%	24.29%	24.47%	24.84%	24.34%	24.05%	-
YoY %	1.21%	5.80%	-0.74%	-1.49%	2.05%	1.21%	-	-
Horiz. %	108.15%	106.86%	101.00%	101.75%	103.28%	101.21%	100.00%	-
ROE	23.89%	23.85%	18.98%	21.25%	30.19%	27.09%	27.76%	-
YoY %	0.17%	25.66%	-10.68%	-29.61%	11.44%	-2.41%	-	-
Horiz. %	86.06%	85.91%	68.37%	76.55%	108.75%	97.59%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Per Share
RPS	512.49	505.77	497.76	524.54	589.37	793.47	765.25	-23.39%
YoY %	1.33%	1.61%	-5.11%	-11.00%	-25.72%	3.69%	-	-
Horiz. %	66.97%	66.09%	65.05%	68.54%	77.02%	103.69%	100.00%	-
EPS	133.29	129.99	120.92	128.38	146.40	193.13	184.05	-19.30%
YoY %	2.54%	7.50%	-5.81%	-12.31%	-24.20%	4.93%	-	-
Horiz. %	72.42%	70.63%	65.70%	69.75%	79.54%	104.93%	100.00%	-
DPS	42.13	37.01	37.12	38.49	44.41	64.88	64.88	-24.95%
YoY %	13.83%	-0.30%	-3.56%	-13.33%	-31.55%	0.00%	-	-
Horiz. %	64.94%	57.04%	57.21%	59.32%	68.45%	100.00%	100.00%	-
NAPS	5.58	5.45	6.37	6.04	4.85	7.13	6.63	-10.83%
YoY %	2.39%	-14.44%	5.46%	24.54%	-31.98%	7.54%	-	-
Horiz. %	84.16%	82.20%	96.08%	91.10%	73.15%	107.54%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Adjusted Per Share Value based on latest NOSH - 247,720
RPS	250.55	246.48	241.89	238.30	232.03	223.77	215.81	10.43%
YoY %	1.65%	1.90%	1.51%	2.70%	3.69%	3.69%	-	-
Horiz. %	116.10%	114.21%	112.08%	110.42%	107.52%	103.69%	100.00%	-
EPS	65.16	63.35	58.76	58.32	57.64	54.47	51.90	16.33%
YoY %	2.86%	7.81%	0.75%	1.18%	5.82%	4.95%	-	-
Horiz. %	125.55%	122.06%	113.22%	112.37%	111.06%	104.95%	100.00%	-
DPS	20.60	18.04	18.04	17.48	17.48	18.30	18.30	8.18%
YoY %	14.19%	0.00%	3.20%	0.00%	-4.48%	0.00%	-	-
Horiz. %	112.57%	98.58%	98.58%	95.52%	95.52%	100.00%	100.00%	-
NAPS	2.7279	2.656	3.0955	2.744	1.9094	2.0108	1.8697	28.55%
YoY %	2.71%	-14.20%	12.81%	43.71%	-5.04%	7.55%	-	-
Horiz. %	145.90%	142.05%	165.56%	146.76%	102.12%	107.55%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/08/18	31/05/18	28/02/18	30/11/17	30/08/17	31/05/17	28/02/17	-
Price	15.10	14.80	13.30	13.60	12.48	19.20	15.70	-
P/RPS	2.95	2.93	2.67	2.59	2.12	2.42	2.05	27.37%
YoY %	0.68%	9.74%	3.09%	22.17%	-12.40%	18.05%	-	-
Horiz. %	143.90%	142.93%	130.24%	126.34%	103.41%	118.05%	100.00%	-
P/EPS	11.33	11.39	11.00	10.59	8.52	9.94	8.53	20.77%
YoY %	-0.53%	3.55%	3.87%	24.30%	-14.29%	16.53%	-	-
Horiz. %	132.83%	133.53%	128.96%	124.15%	99.88%	116.53%	100.00%	-
EY	8.83	8.78	9.09	9.44	11.73	10.06	11.72	-17.15%
YoY %	0.57%	-3.41%	-3.71%	-19.52%	16.60%	-14.16%	-	-
Horiz. %	75.34%	74.91%	77.56%	80.55%	100.09%	85.84%	100.00%	-
DY	2.79	2.50	2.79	2.83	3.56	3.38	4.13	-22.95%
YoY %	11.60%	-10.39%	-1.41%	-20.51%	5.33%	-18.16%	-	-
Horiz. %	67.55%	60.53%	67.55%	68.52%	86.20%	81.84%	100.00%	-
P/NAPS	2.71	2.72	2.09	2.25	2.57	2.69	2.37	9.32%
YoY %	-0.37%	30.14%	-7.11%	-12.45%	-4.46%	13.50%	-	-
Horiz. %	114.35%	114.77%	88.19%	94.94%	108.44%	113.50%	100.00%	-

	31/08/18	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	CAGR
Price Multiplier on Announcement Date
Date	04/10/18	28/06/18	27/04/18	21/12/17	05/10/17	04/07/17	25/04/17	-
Price	15.86	13.90	12.82	13.80	12.80	19.08	16.30	-
P/RPS	3.09	2.75	2.58	2.63	2.17	2.40	2.13	28.06%
YoY %	12.36%	6.59%	-1.90%	21.20%	-9.58%	12.68%	-	-
Horiz. %	145.07%	129.11%	121.13%	123.47%	101.88%	112.68%	100.00%	-
P/EPS	11.90	10.69	10.60	10.75	8.74	9.88	8.86	21.66%
YoY %	11.32%	0.85%	-1.40%	23.00%	-11.54%	11.51%	-	-
Horiz. %	134.31%	120.65%	119.64%	121.33%	98.65%	111.51%	100.00%	-
EY	8.40	9.35	9.43	9.30	11.44	10.12	11.29	-17.84%
YoY %	-10.16%	-0.85%	1.40%	-18.71%	13.04%	-10.36%	-	-
Horiz. %	74.40%	82.82%	83.53%	82.37%	101.33%	89.64%	100.00%	-
DY	2.66	2.66	2.90	2.79	3.47	3.40	3.98	-23.50%
YoY %	0.00%	-8.28%	3.94%	-19.60%	2.06%	-14.57%	-	-
Horiz. %	66.83%	66.83%	72.86%	70.10%	87.19%	85.43%	100.00%	-
P/NAPS	2.84	2.55	2.01	2.28	2.64	2.68	2.46	10.02%
YoY %	11.37%	26.87%	-11.84%	-13.64%	-1.49%	8.94%	-	-
Horiz. %	115.45%	103.66%	81.71%	92.68%	107.32%	108.94%	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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:00:00

EMA 5

30 Mins

SELL

2024-05-16 15:50:00

EMA 5

10 Mins

SELL

2024-05-16 15:50:00

EMA 5

5 Mins

SELL

2024-05-16 15:00:00

EMA 5

5 Mins

BUY

2024-05-16 15:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.235

+0.03

281,117,500

REVENUE

0.235

-0.01

273,937,900

TOPGLOV

1.19

-0.07

271,621,800

HSI-HUZ

0.20

-0.045

240,714,400

MQTECH

0.015

-0.005

157,808,500

CAREPLS

0.35

-0.03

100,578,600

SUPERMX

1.01

-0.07

91,879,400

SINKUNG

0.15

+0.01

91,075,300

MYEG

1.04

+0.01

90,481,000

HSI-CV8

0.15

+0.015

85,118,600

More active Stocks

MPI

33.52

+1.00

186,700

F&N

33.24

+0.76

225,100

HEIM

24.78

+0.58

329,700

UTDPLT

26.18

+0.56

278,300

NESTLE

129.50

+0.50

31,700

CARLSBG

20.10

+0.48

400,800

ALLIANZ

22.08

+0.40

34,000

PANAMY

19.64

+0.38

19,800

GCB

3.43

+0.33

8,245,800

KSENG

6.31

+0.33

513,700

More gainer Stocks

AIRPORT

10.02

-0.38

25,274,700

AJI

16.18

-0.38

219,700

KOSSAN

2.49

-0.25

21,892,900

DLADY

32.72

-0.22

2,100

HARTA

3.62

-0.20

35,059,500

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

772,800

ICAP

3.31

-0.13

402,100

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

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....

Read More