[AEONCR] QoQ TTM Result on 31-Aug-2017 [#2]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

05-Oct-2017

Admission Sponsor

Sponsor

Financial Year

28-Feb-2018

Quarter

31-Aug-2017 [#2]

Profit Trend

QoQ- 5.82%

YoY- 15.78%

Quarter Report

ACSM - Quarterly Result for 2nd Quarter ended 31.08.2017.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
TTM Result
Revenue	1,258,558	1,235,122	1,216,791	1,184,793	1,142,599	1,101,955	1,069,405	11.48%
YoY %	1.90%	1.51%	2.70%	3.69%	3.69%	3.04%	-	-
Horiz. %	117.69%	115.50%	113.78%	110.79%	106.84%	103.04%	100.00%	-
PBT	428,229	398,335	396,033	391,533	368,915	351,162	338,649	16.95%
YoY %	7.50%	0.58%	1.15%	6.13%	5.06%	3.69%	-	-
Horiz. %	126.45%	117.62%	116.94%	115.62%	108.94%	103.69%	100.00%	-
Tax	-104,749	-98,278	-98,231	-97,230	-90,803	-86,135	-85,542	14.47%
YoY %	-6.58%	-0.05%	-1.03%	-7.08%	-5.42%	-0.69%	-	-
Horiz. %	122.45%	114.89%	114.83%	113.66%	106.15%	100.69%	100.00%	-
NP	323,480	300,057	297,802	294,303	278,112	265,027	253,107	17.78%
YoY %	7.81%	0.76%	1.19%	5.82%	4.94%	4.71%	-	-
Horiz. %	127.80%	118.55%	117.66%	116.28%	109.88%	104.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,480	300,057	297,802	294,303	278,112	265,027	253,107	17.78%
YoY %	7.81%	0.76%	1.19%	5.82%	4.94%	4.71%	-	-
Horiz. %	127.80%	118.55%	117.66%	116.28%	109.88%	104.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.46%	24.67%	24.80%	24.83%	24.61%	24.53%	25.26%	-
YoY %	-0.85%	-0.52%	-0.12%	0.89%	0.33%	-2.89%	-	-
Horiz. %	96.83%	97.66%	98.18%	98.30%	97.43%	97.11%	100.00%	-
Total Cost	935,078	935,065	918,989	890,490	864,487	836,928	816,298	9.48%
YoY %	0.00%	1.75%	3.20%	3.01%	3.29%	2.53%	-	-
Horiz. %	114.55%	114.55%	112.58%	109.09%	105.90%	102.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,356,183	1,580,632	1,401,122	974,985	1,026,720	954,720	882,720	33.18%
YoY %	-14.20%	12.81%	43.71%	-5.04%	7.54%	8.16%	-	-
Horiz. %	153.64%	179.06%	158.73%	110.45%	116.31%	108.16%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Dividend
Div	92,104	92,104	89,277	89,277	93,432	93,432	91,368	0.53%
YoY %	0.00%	3.17%	0.00%	-4.45%	0.00%	2.26%	-	-
Horiz. %	100.81%	100.81%	97.71%	97.71%	102.26%	102.26%	100.00%	-
Div Payout %	28.47%	30.70%	29.98%	30.34%	33.60%	35.25%	36.10%	-
YoY %	-7.26%	2.40%	-1.19%	-9.70%	-4.68%	-2.35%	-	-
Horiz. %	78.86%	85.04%	83.05%	84.04%	93.07%	97.65%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Equity
Net Worth	1,356,183	1,580,632	1,401,122	974,985	1,026,720	954,720	882,720	33.18%
YoY %	-14.20%	12.81%	43.71%	-5.04%	7.54%	8.16%	-	-
Horiz. %	153.64%	179.06%	158.73%	110.45%	116.31%	108.16%	100.00%	-
NOSH	249,199	248,449	247,720	201,027	144,000	144,000	144,000	44.18%
YoY %	0.30%	0.29%	23.23%	39.60%	0.00%	0.00%	-	-
Horiz. %	173.05%	172.53%	172.03%	139.60%	100.00%	100.00%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Ratio Analysis
NP Margin	25.70%	24.29%	24.47%	24.84%	24.34%	24.05%	23.67%	-
YoY %	5.80%	-0.74%	-1.49%	2.05%	1.21%	1.61%	-	-
Horiz. %	108.58%	102.62%	103.38%	104.94%	102.83%	101.61%	100.00%	-
ROE	23.85%	18.98%	21.25%	30.19%	27.09%	27.76%	28.67%	-
YoY %	25.66%	-10.68%	-29.61%	11.44%	-2.41%	-3.17%	-	-
Horiz. %	83.19%	66.20%	74.12%	105.30%	94.49%	96.83%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Per Share
RPS	505.77	497.76	524.54	589.37	793.47	765.25	742.64	-22.61%
YoY %	1.61%	-5.11%	-11.00%	-25.72%	3.69%	3.04%	-	-
Horiz. %	68.10%	67.03%	70.63%	79.36%	106.84%	103.04%	100.00%	-
EPS	129.99	120.92	128.38	146.40	193.13	184.05	175.77	-18.23%
YoY %	7.50%	-5.81%	-12.31%	-24.20%	4.93%	4.71%	-	-
Horiz. %	73.95%	68.79%	73.04%	83.29%	109.88%	104.71%	100.00%	-
DPS	37.01	37.12	38.49	44.41	64.88	64.88	63.45	-30.21%
YoY %	-0.30%	-3.56%	-13.33%	-31.55%	0.00%	2.25%	-	-
Horiz. %	58.33%	58.50%	60.66%	69.99%	102.25%	102.25%	100.00%	-
NAPS	5.45	6.37	6.04	4.85	7.13	6.63	6.13	-7.54%
YoY %	-14.44%	5.46%	24.54%	-31.98%	7.54%	8.16%	-	-
Horiz. %	88.91%	103.92%	98.53%	79.12%	116.31%	108.16%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Adjusted Per Share Value based on latest NOSH - 201,027
RPS	246.48	241.89	238.30	232.03	223.77	215.81	209.43	11.48%
YoY %	1.90%	1.51%	2.70%	3.69%	3.69%	3.05%	-	-
Horiz. %	117.69%	115.50%	113.79%	110.79%	106.85%	103.05%	100.00%	-
EPS	63.35	58.76	58.32	57.64	54.47	51.90	49.57	17.78%
YoY %	7.81%	0.75%	1.18%	5.82%	4.95%	4.70%	-	-
Horiz. %	127.80%	118.54%	117.65%	116.28%	109.89%	104.70%	100.00%	-
DPS	18.04	18.04	17.48	17.48	18.30	18.30	17.89	0.55%
YoY %	0.00%	3.20%	0.00%	-4.48%	0.00%	2.29%	-	-
Horiz. %	100.84%	100.84%	97.71%	97.71%	102.29%	102.29%	100.00%	-
NAPS	2.656	3.0955	2.744	1.9094	2.0108	1.8697	1.7287	33.18%
YoY %	-14.20%	12.81%	43.71%	-5.04%	7.55%	8.16%	-	-
Horiz. %	153.64%	179.07%	158.73%	110.45%	116.32%	108.16%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/18	28/02/18	30/11/17	30/08/17	31/05/17	28/02/17	30/11/16	-
Price	14.80	13.30	13.60	12.48	19.20	15.70	13.32	-
P/RPS	2.93	2.67	2.59	2.12	2.42	2.05	1.79	38.93%
YoY %	9.74%	3.09%	22.17%	-12.40%	18.05%	14.53%	-	-
Horiz. %	163.69%	149.16%	144.69%	118.44%	135.20%	114.53%	100.00%	-
P/EPS	11.39	11.00	10.59	8.52	9.94	8.53	7.58	31.22%
YoY %	3.55%	3.87%	24.30%	-14.29%	16.53%	12.53%	-	-
Horiz. %	150.26%	145.12%	139.71%	112.40%	131.13%	112.53%	100.00%	-
EY	8.78	9.09	9.44	11.73	10.06	11.72	13.20	-23.82%
YoY %	-3.41%	-3.71%	-19.52%	16.60%	-14.16%	-11.21%	-	-
Horiz. %	66.52%	68.86%	71.52%	88.86%	76.21%	88.79%	100.00%	-
DY	2.50	2.79	2.83	3.56	3.38	4.13	4.76	-34.92%
YoY %	-10.39%	-1.41%	-20.51%	5.33%	-18.16%	-13.24%	-	-
Horiz. %	52.52%	58.61%	59.45%	74.79%	71.01%	86.76%	100.00%	-
P/NAPS	2.72	2.09	2.25	2.57	2.69	2.37	2.17	16.26%
YoY %	30.14%	-7.11%	-12.45%	-4.46%	13.50%	9.22%	-	-
Horiz. %	125.35%	96.31%	103.69%	118.43%	123.96%	109.22%	100.00%	-

	31/05/18	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	CAGR
Price Multiplier on Announcement Date
Date	28/06/18	27/04/18	21/12/17	05/10/17	04/07/17	25/04/17	22/12/16	-
Price	13.90	12.82	13.80	12.80	19.08	16.30	14.24	-
P/RPS	2.75	2.58	2.63	2.17	2.40	2.13	1.92	27.09%
YoY %	6.59%	-1.90%	21.20%	-9.58%	12.68%	10.94%	-	-
Horiz. %	143.23%	134.38%	136.98%	113.02%	125.00%	110.94%	100.00%	-
P/EPS	10.69	10.60	10.75	8.74	9.88	8.86	8.10	20.33%
YoY %	0.85%	-1.40%	23.00%	-11.54%	11.51%	9.38%	-	-
Horiz. %	131.98%	130.86%	132.72%	107.90%	121.98%	109.38%	100.00%	-
EY	9.35	9.43	9.30	11.44	10.12	11.29	12.34	-16.90%
YoY %	-0.85%	1.40%	-18.71%	13.04%	-10.36%	-8.51%	-	-
Horiz. %	75.77%	76.42%	75.36%	92.71%	82.01%	91.49%	100.00%	-
DY	2.66	2.90	2.79	3.47	3.40	3.98	4.46	-29.16%
YoY %	-8.28%	3.94%	-19.60%	2.06%	-14.57%	-10.76%	-	-
Horiz. %	59.64%	65.02%	62.56%	77.80%	76.23%	89.24%	100.00%	-
P/NAPS	2.55	2.01	2.28	2.64	2.68	2.46	2.32	6.51%
YoY %	26.87%	-11.84%	-13.64%	-1.49%	8.94%	6.03%	-	-
Horiz. %	109.91%	86.64%	98.28%	113.79%	115.52%	106.03%	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 12:20:00

OBV

10 Mins

SELL

2024-05-16 12:00:00

EMA 5

10 Mins

SELL

2024-05-16 11:35:00

EMA 5

5 Mins

SELL

2024-05-16 10:50:00

EMA 5

5 Mins

BUY

2024-05-16 10:35:00

EMA 5

5 Mins

SELL

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

629

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

425

PTRANS

PERAK TRANSIT BERHAD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

417

HLIND

HONG LEONG INDUSTRIES BHD

417

MYEG

MY E.G. SERVICES BHD

369

MBSB

MALAYSIA BUILDING SOCIETY BHD

333

SUPERMX

SUPERMAX CORPORATION BHD

323

Daily Stocks

HSI-CXG

0.23

+0.025

268,870,700

REVENUE

0.24

-0.005

262,948,100

TOPGLOV

1.16

-0.10

217,331,800

HSI-HUZ

0.205

-0.04

204,645,000

MQTECH

0.02

0.00

154,555,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

87,635,300

SUPERMX

0.99

-0.09

78,612,600

EDUSPEC-OR

0.005

0.00

75,002,700

SINKUNG

0.15

+0.01

68,374,800

More active Stocks

MPI

33.94

+1.42

103,500

F&N

33.32

+0.84

120,600

NESTLE

129.80

+0.80

17,100

UTDPLT

26.30

+0.68

235,300

HEIM

24.70

+0.50

184,800

ALLIANZ

22.10

+0.42

30,600

KSENG

6.34

+0.36

409,000

PANAMY

19.62

+0.36

16,200

PENTA

4.72

+0.27

3,237,000

HSTECH-C10

0.60

+0.25

40,000

More gainer Stocks

HARTA

3.48

-0.34

26,562,000

AIRPORT

10.12

-0.28

17,968,300

AJI

16.30

-0.26

114,300

KOSSAN

2.49

-0.25

14,171,300

KOSSAN-C60

0.565

-0.215

315,000

AHEALTH

2.93

-0.14

675,800

ICAP

3.30

-0.14

231,200

HARTA-C1W

0.39

-0.125

1,169,700

KUAISHO-C17

0.08

-0.12

58,800

DLADY

32.82

-0.12

1,500

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