[AEONCR] QoQ TTM Result on 31-Aug-2016 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-Aug-2016 [#2]
Profit Trend
QoQ- 0.73%
YoY- 49.13%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 1,142,599 1,101,955 1,069,405 1,047,350 1,024,002 965,234 965,234 14.38%
PBT 368,915 351,162 338,649 338,393 335,720 301,591 301,591 17.41%
Tax -90,803 -86,135 -85,542 -84,206 -83,365 -73,369 -73,369 18.51%
NP 278,112 265,027 253,107 254,187 252,355 228,222 228,222 17.06%
-
NP to SH 278,112 265,027 253,107 254,187 252,355 228,222 228,222 17.06%
-
Tax Rate 24.61% 24.53% 25.26% 24.88% 24.83% 24.33% 24.33% -
Total Cost 864,487 836,928 816,298 793,163 771,647 737,012 737,012 13.55%
-
Net Worth 1,026,720 954,720 882,720 764,459 905,920 823,701 823,701 19.19%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Div 93,432 93,432 91,368 136,105 89,473 90,756 90,756 2.34%
Div Payout % 33.60% 35.25% 36.10% 53.55% 35.46% 39.77% 39.77% -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 1,026,720 954,720 882,720 764,459 905,920 823,701 823,701 19.19%
NOSH 144,000 144,000 144,000 152,891 152,769 151,137 151,137 -3.78%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 24.34% 24.05% 23.67% 24.27% 24.64% 23.64% 23.64% -
ROE 27.09% 27.76% 28.67% 33.25% 27.86% 27.71% 27.71% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 793.47 765.25 742.64 685.03 670.29 638.64 638.64 18.88%
EPS 193.13 184.05 175.77 166.25 165.19 151.00 151.00 21.66%
DPS 64.88 64.88 63.45 89.70 59.20 60.05 60.05 6.35%
NAPS 7.13 6.63 6.13 5.00 5.93 5.45 5.45 23.87%
Adjusted Per Share Value based on latest NOSH - 152,891
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 223.84 215.88 209.50 205.18 200.60 189.09 189.09 14.39%
EPS 54.48 51.92 49.58 49.80 49.44 44.71 44.71 17.05%
DPS 18.30 18.30 17.90 26.66 17.53 17.78 17.78 2.32%
NAPS 2.0114 1.8703 1.7293 1.4976 1.7747 1.6136 1.6136 19.19%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 -
Price 19.20 15.70 13.32 14.98 13.58 11.92 11.72 -
P/RPS 2.42 2.05 1.79 2.19 2.03 1.87 1.84 24.40%
P/EPS 9.94 8.53 7.58 9.01 8.22 7.89 7.76 21.81%
EY 10.06 11.72 13.20 11.10 12.16 12.67 12.88 -17.87%
DY 3.38 4.13 4.76 5.99 4.36 5.04 5.12 -28.17%
P/NAPS 2.69 2.37 2.17 3.00 2.29 2.19 2.15 19.55%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 04/07/17 25/04/17 22/12/16 04/10/16 30/06/16 21/04/16 - -
Price 19.08 16.30 14.24 14.60 12.94 12.78 0.00 -
P/RPS 2.40 2.13 1.92 2.13 1.93 2.00 0.00 -
P/EPS 9.88 8.86 8.10 8.78 7.83 8.46 0.00 -
EY 10.12 11.29 12.34 11.39 12.77 11.82 0.00 -
DY 3.40 3.98 4.46 6.14 4.57 4.70 0.00 -
P/NAPS 2.68 2.46 2.32 2.92 2.18 2.34 0.00 -

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