[AEONCR] QoQ TTM Result on 30-Nov-2019 [#3]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

19-Dec-2019

Admission Sponsor

Sponsor

Financial Year

29-Feb-2020

Quarter

30-Nov-2019 [#3]

Profit Trend

QoQ- -5.58%

YoY- -16.62%

Quarter Report

ACSM - Quarterly Results for the Third Quarter ended 30.11.2019.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
TTM Result
Revenue	1,564,980	1,605,459	1,598,775	1,545,032	1,491,067	1,418,713	1,365,843	9.45%
YoY %	-2.52%	0.42%	3.48%	3.62%	5.10%	3.87%	-	-
Horiz. %	114.58%	117.54%	117.05%	113.12%	109.17%	103.87%	100.00%	-
PBT	324,469	314,859	390,441	387,532	412,739	453,096	472,191	-22.04%
YoY %	3.05%	-19.36%	0.75%	-6.11%	-8.91%	-4.04%	-	-
Horiz. %	68.72%	66.68%	82.69%	82.07%	87.41%	95.96%	100.00%	-
Tax	-88,061	-81,134	-98,395	-96,262	-104,263	-113,107	-117,567	-17.45%
YoY %	-8.54%	17.54%	-2.22%	7.67%	7.82%	3.79%	-	-
Horiz. %	74.90%	69.01%	83.69%	81.88%	88.68%	96.21%	100.00%	-
NP	236,408	233,725	292,046	291,270	308,476	339,989	354,624	-23.59%
YoY %	1.15%	-19.97%	0.27%	-5.58%	-9.27%	-4.13%	-	-
Horiz. %	66.66%	65.91%	82.35%	82.13%	86.99%	95.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	236,408	233,725	292,046	291,270	308,476	339,989	354,624	-23.59%
YoY %	1.15%	-19.97%	0.27%	-5.58%	-9.27%	-4.13%	-	-
Horiz. %	66.66%	65.91%	82.35%	82.13%	86.99%	95.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.14%	25.77%	25.20%	24.84%	25.26%	24.96%	24.90%	-
YoY %	5.32%	2.26%	1.45%	-1.66%	1.20%	0.24%	-	-
Horiz. %	109.00%	103.49%	101.20%	99.76%	101.45%	100.24%	100.00%	-
Total Cost	1,328,572	1,371,734	1,306,729	1,253,762	1,182,591	1,078,724	1,011,219	19.85%
YoY %	-3.15%	4.97%	4.22%	6.02%	9.63%	6.68%	-	-
Horiz. %	131.38%	135.65%	129.22%	123.99%	116.95%	106.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,524,188	1,534,401	1,567,591	1,542,060	1,549,719	1,593,121	1,526,741	-0.11%
YoY %	-0.67%	-2.12%	1.66%	-0.49%	-2.72%	4.35%	-	-
Horiz. %	99.83%	100.50%	102.68%	101.00%	101.51%	104.35%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Dividend
Div	59,231	92,549	92,549	113,867	113,867	112,603	112,603	-34.71%
YoY %	-36.00%	0.00%	-18.72%	0.00%	1.12%	0.00%	-	-
Horiz. %	52.60%	82.19%	82.19%	101.12%	101.12%	100.00%	100.00%	-
Div Payout %	25.05%	39.60%	31.69%	39.09%	36.91%	33.12%	31.75%	-
YoY %	-36.74%	24.96%	-18.93%	5.91%	11.44%	4.31%	-	-
Horiz. %	78.90%	124.72%	99.81%	123.12%	116.25%	104.31%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Equity
Net Worth	1,524,188	1,534,401	1,567,591	1,542,060	1,549,719	1,593,121	1,526,741	-0.11%
YoY %	-0.67%	-2.12%	1.66%	-0.49%	-2.72%	4.35%	-	-
Horiz. %	99.83%	100.50%	102.68%	101.00%	101.51%	104.35%	100.00%	-
NOSH	253,651	253,625	253,619	253,604	250,893	250,868	250,802	0.75%
YoY %	0.01%	0.00%	0.01%	1.08%	0.01%	0.03%	-	-
Horiz. %	101.14%	101.13%	101.12%	101.12%	100.04%	100.03%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Ratio Analysis
NP Margin	15.11%	14.56%	18.27%	18.85%	20.69%	23.96%	25.96%	-
YoY %	3.78%	-20.31%	-3.08%	-8.89%	-13.65%	-7.70%	-	-
Horiz. %	58.20%	56.09%	70.38%	72.61%	79.70%	92.30%	100.00%	-
ROE	15.51%	15.23%	18.63%	18.89%	19.91%	21.34%	23.23%	-
YoY %	1.84%	-18.25%	-1.38%	-5.12%	-6.70%	-8.14%	-	-
Horiz. %	66.77%	65.56%	80.20%	81.32%	85.71%	91.86%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Per Share
RPS	612.98	628.83	626.21	605.16	584.03	555.69	534.98	9.45%
YoY %	-2.52%	0.42%	3.48%	3.62%	5.10%	3.87%	-	-
Horiz. %	114.58%	117.54%	117.05%	113.12%	109.17%	103.87%	100.00%	-
EPS	92.60	91.55	114.39	114.09	120.83	133.17	138.90	-23.59%
YoY %	1.15%	-19.97%	0.26%	-5.58%	-9.27%	-4.13%	-	-
Horiz. %	66.67%	65.91%	82.35%	82.14%	86.99%	95.87%	100.00%	-
DPS	23.20	36.25	36.25	44.60	44.60	44.11	44.11	-34.71%
YoY %	-36.00%	0.00%	-18.72%	0.00%	1.11%	0.00%	-	-
Horiz. %	52.60%	82.18%	82.18%	101.11%	101.11%	100.00%	100.00%	-
NAPS	5.97	6.01	6.14	6.04	6.07	6.24	5.98	-0.11%
YoY %	-0.67%	-2.12%	1.66%	-0.49%	-2.72%	4.35%	-	-
Horiz. %	99.83%	100.50%	102.68%	101.00%	101.51%	104.35%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Adjusted Per Share Value based on latest NOSH - 253,604
RPS	306.58	314.51	313.20	302.67	292.10	277.93	267.57	9.45%
YoY %	-2.52%	0.42%	3.48%	3.62%	5.10%	3.87%	-	-
Horiz. %	114.58%	117.54%	117.05%	113.12%	109.17%	103.87%	100.00%	-
EPS	46.31	45.79	57.21	57.06	60.43	66.60	69.47	-23.59%
YoY %	1.14%	-19.96%	0.26%	-5.58%	-9.26%	-4.13%	-	-
Horiz. %	66.66%	65.91%	82.35%	82.14%	86.99%	95.87%	100.00%	-
DPS	11.60	18.13	18.13	22.31	22.31	22.06	22.06	-34.72%
YoY %	-36.02%	0.00%	-18.74%	0.00%	1.13%	0.00%	-	-
Horiz. %	52.58%	82.18%	82.18%	101.13%	101.13%	100.00%	100.00%	-
NAPS	2.9859	3.0059	3.0709	3.0209	3.0359	3.121	2.9909	-0.11%
YoY %	-0.67%	-2.12%	1.66%	-0.49%	-2.73%	4.35%	-	-
Horiz. %	99.83%	100.50%	102.67%	101.00%	101.50%	104.35%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/20	29/05/20	28/02/20	29/11/19	30/08/19	31/05/19	28/02/19	-
Price	9.04	8.98	13.80	14.72	15.00	16.10	16.54	-
P/RPS	1.47	1.43	2.20	2.43	2.57	2.90	3.09	-38.92%
YoY %	2.80%	-35.00%	-9.47%	-5.45%	-11.38%	-6.15%	-	-
Horiz. %	47.57%	46.28%	71.20%	78.64%	83.17%	93.85%	100.00%	-
P/EPS	9.76	9.81	12.06	12.90	12.41	12.09	11.91	-12.37%
YoY %	-0.51%	-18.66%	-6.51%	3.95%	2.65%	1.51%	-	-
Horiz. %	81.95%	82.37%	101.26%	108.31%	104.20%	101.51%	100.00%	-
EY	10.24	10.19	8.29	7.75	8.06	8.27	8.40	14.04%
YoY %	0.49%	22.92%	6.97%	-3.85%	-2.54%	-1.55%	-	-
Horiz. %	121.90%	121.31%	98.69%	92.26%	95.95%	98.45%	100.00%	-
DY	2.57	4.04	2.63	3.03	2.97	2.74	2.67	-2.50%
YoY %	-36.39%	53.61%	-13.20%	2.02%	8.39%	2.62%	-	-
Horiz. %	96.25%	151.31%	98.50%	113.48%	111.24%	102.62%	100.00%	-
P/NAPS	1.51	1.49	2.25	2.44	2.47	2.58	2.77	-33.14%
YoY %	1.34%	-33.78%	-7.79%	-1.21%	-4.26%	-6.86%	-	-
Horiz. %	54.51%	53.79%	81.23%	88.09%	89.17%	93.14%	100.00%	-

	31/08/20	31/05/20	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	CAGR
Price Multiplier on Announcement Date
Date	29/09/20	25/06/20	09/04/20	19/12/19	26/09/19	27/06/19	25/04/19	-
Price	10.60	9.68	9.14	14.72	14.96	16.92	16.78	-
P/RPS	1.73	1.54	1.46	2.43	2.56	3.04	3.14	-32.67%
YoY %	12.34%	5.48%	-39.92%	-5.08%	-15.79%	-3.18%	-	-
Horiz. %	55.10%	49.04%	46.50%	77.39%	81.53%	96.82%	100.00%	-
P/EPS	11.45	10.57	7.99	12.90	12.38	12.71	12.08	-3.49%
YoY %	8.33%	32.29%	-38.06%	4.20%	-2.60%	5.22%	-	-
Horiz. %	94.78%	87.50%	66.14%	106.79%	102.48%	105.22%	100.00%	-
EY	8.74	9.46	12.52	7.75	8.08	7.87	8.28	3.65%
YoY %	-7.61%	-24.44%	61.55%	-4.08%	2.67%	-4.95%	-	-
Horiz. %	105.56%	114.25%	151.21%	93.60%	97.58%	95.05%	100.00%	-
DY	2.19	3.74	3.97	3.03	2.98	2.61	2.63	-11.44%
YoY %	-41.44%	-5.79%	31.02%	1.68%	14.18%	-0.76%	-	-
Horiz. %	83.27%	142.21%	150.95%	115.21%	113.31%	99.24%	100.00%	-
P/NAPS	1.78	1.61	1.49	2.44	2.46	2.71	2.81	-26.13%
YoY %	10.56%	8.05%	-38.93%	-0.81%	-9.23%	-3.56%	-	-
Horiz. %	63.35%	57.30%	53.02%	86.83%	87.54%	96.44%	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