[AEONCR] QoQ TTM Result on 30-Nov-2021 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
23-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 15.54%
YoY- 118.46%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 1,529,181 1,504,485 1,524,880 1,568,260 1,593,256 1,582,748 1,557,054 -1.19%
PBT 524,399 526,497 526,820 635,661 529,338 503,679 324,907 37.47%
Tax -158,837 -161,101 -161,401 -179,903 -134,895 -132,909 -90,950 44.87%
NP 365,562 365,396 365,419 455,758 394,443 370,770 233,957 34.54%
-
NP to SH 365,562 365,396 365,419 455,758 394,443 370,770 233,957 34.54%
-
Tax Rate 30.29% 30.60% 30.64% 28.30% 25.48% 26.39% 27.99% -
Total Cost 1,163,619 1,139,089 1,159,461 1,112,502 1,198,813 1,211,978 1,323,097 -8.18%
-
Net Worth 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 20.16%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div 123,824 123,824 123,824 123,824 123,824 74,549 74,549 40.12%
Div Payout % 33.87% 33.89% 33.89% 27.17% 31.39% 20.11% 31.86% -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 20.16%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin 23.91% 24.29% 23.96% 29.06% 24.76% 23.43% 15.03% -
ROE 16.38% 16.45% 18.26% 23.40% 20.82% 19.84% 13.82% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 598.96 589.28 597.27 614.26 624.05 619.94 609.87 -1.19%
EPS 143.18 143.12 143.13 178.51 154.50 145.22 91.64 34.53%
DPS 48.50 48.50 48.50 48.50 48.50 29.20 29.20 40.12%
NAPS 8.74 8.70 7.84 7.63 7.42 7.32 6.63 20.16%
Adjusted Per Share Value based on latest NOSH - 255,307
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 299.56 294.73 298.72 307.22 312.12 310.06 305.02 -1.19%
EPS 71.61 71.58 71.58 89.28 77.27 72.63 45.83 34.54%
DPS 24.26 24.26 24.26 24.26 24.26 14.60 14.60 40.15%
NAPS 4.3713 4.3512 3.9211 3.8161 3.7111 3.6611 3.316 20.16%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 14.10 14.56 14.68 12.90 12.06 11.90 11.72 -
P/RPS 2.35 2.47 2.46 2.10 1.93 1.92 1.92 14.38%
P/EPS 9.85 10.17 10.26 7.23 7.81 8.19 12.79 -15.94%
EY 10.15 9.83 9.75 13.84 12.81 12.20 7.82 18.93%
DY 3.44 3.33 3.30 3.76 4.02 2.45 2.49 23.97%
P/NAPS 1.61 1.67 1.87 1.69 1.63 1.63 1.77 -6.10%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 29/09/22 04/07/22 05/04/22 23/12/21 28/09/21 06/07/21 08/04/21 -
Price 13.48 13.62 15.30 13.30 11.88 11.78 12.40 -
P/RPS 2.25 2.31 2.56 2.17 1.90 1.90 2.03 7.08%
P/EPS 9.41 9.52 10.69 7.45 7.69 8.11 13.53 -21.44%
EY 10.62 10.51 9.35 13.42 13.00 12.33 7.39 27.26%
DY 3.60 3.56 3.17 3.65 4.08 2.48 2.35 32.78%
P/NAPS 1.54 1.57 1.95 1.74 1.60 1.61 1.87 -12.10%

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