[AEONCR] QoQ TTM Result on 31-Aug-2020 [#2]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

29-Sep-2020

Admission Sponsor

Sponsor

Financial Year

28-Feb-2021

Quarter

31-Aug-2020 [#2]

Profit Trend

QoQ- 1.15%

YoY- -23.36%

Quarter Report

ACSM - Quarterly Results for the Second Quarter ended 31.08.2020.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
TTM Result
Revenue	1,582,748	1,557,054	1,563,985	1,564,980	1,605,459	1,598,775	1,545,032	1.61%
YoY %	1.65%	-0.44%	-0.06%	-2.52%	0.42%	3.48%	-	-
Horiz. %	102.44%	100.78%	101.23%	101.29%	103.91%	103.48%	100.00%	-
PBT	503,679	324,907	289,309	324,469	314,859	390,441	387,532	19.07%
YoY %	55.02%	12.30%	-10.84%	3.05%	-19.36%	0.75%	-	-
Horiz. %	129.97%	83.84%	74.65%	83.73%	81.25%	100.75%	100.00%	-
Tax	-132,909	-90,950	-80,682	-88,061	-81,134	-98,395	-96,262	23.96%
YoY %	-46.13%	-12.73%	8.38%	-8.54%	17.54%	-2.22%	-	-
Horiz. %	138.07%	94.48%	83.82%	91.48%	84.28%	102.22%	100.00%	-
NP	370,770	233,957	208,627	236,408	233,725	292,046	291,270	17.43%
YoY %	58.48%	12.14%	-11.75%	1.15%	-19.97%	0.27%	-	-
Horiz. %	127.29%	80.32%	71.63%	81.16%	80.24%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	370,770	233,957	208,627	236,408	233,725	292,046	291,270	17.43%
YoY %	58.48%	12.14%	-11.75%	1.15%	-19.97%	0.27%	-	-
Horiz. %	127.29%	80.32%	71.63%	81.16%	80.24%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.39%	27.99%	27.89%	27.14%	25.77%	25.20%	24.84%	-
YoY %	-5.72%	0.36%	2.76%	5.32%	2.26%	1.45%	-	-
Horiz. %	106.24%	112.68%	112.28%	109.26%	103.74%	101.45%	100.00%	-
Total Cost	1,211,978	1,323,097	1,355,358	1,328,572	1,371,734	1,306,729	1,253,762	-2.23%
YoY %	-8.40%	-2.38%	2.02%	-3.15%	4.97%	4.22%	-	-
Horiz. %	96.67%	105.53%	108.10%	105.97%	109.41%	104.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,868,852	1,692,690	1,542,058	1,524,188	1,534,401	1,567,591	1,542,060	13.65%
YoY %	10.41%	9.77%	1.17%	-0.67%	-2.12%	1.66%	-	-
Horiz. %	121.19%	109.77%	100.00%	98.84%	99.50%	101.66%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Dividend
Div	74,549	74,549	59,231	59,231	92,549	92,549	113,867	-24.58%
YoY %	0.00%	25.86%	0.00%	-36.00%	0.00%	-18.72%	-	-
Horiz. %	65.47%	65.47%	52.02%	52.02%	81.28%	81.28%	100.00%	-
Div Payout %	20.11%	31.86%	28.39%	25.05%	39.60%	31.69%	39.09%	-
YoY %	-36.88%	12.22%	13.33%	-36.74%	24.96%	-18.93%	-	-
Horiz. %	51.45%	81.50%	72.63%	64.08%	101.30%	81.07%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Equity
Net Worth	1,868,852	1,692,690	1,542,058	1,524,188	1,534,401	1,567,591	1,542,060	13.65%
YoY %	10.41%	9.77%	1.17%	-0.67%	-2.12%	1.66%	-	-
Horiz. %	121.19%	109.77%	100.00%	98.84%	99.50%	101.66%	100.00%	-
NOSH	255,307	255,307	255,307	253,651	253,625	253,619	253,604	0.44%
YoY %	0.00%	0.00%	0.65%	0.01%	0.00%	0.01%	-	-
Horiz. %	100.67%	100.67%	100.67%	100.02%	100.01%	100.01%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Ratio Analysis
NP Margin	23.43%	15.03%	13.34%	15.11%	14.56%	18.27%	18.85%	-
YoY %	55.89%	12.67%	-11.71%	3.78%	-20.31%	-3.08%	-	-
Horiz. %	124.30%	79.73%	70.77%	80.16%	77.24%	96.92%	100.00%	-
ROE	19.84%	13.82%	13.53%	15.51%	15.23%	18.63%	18.89%	-
YoY %	43.56%	2.14%	-12.77%	1.84%	-18.25%	-1.38%	-	-
Horiz. %	105.03%	73.16%	71.63%	82.11%	80.62%	98.62%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Per Share
RPS	619.94	609.87	612.59	612.98	628.83	626.21	605.16	1.62%
YoY %	1.65%	-0.44%	-0.06%	-2.52%	0.42%	3.48%	-	-
Horiz. %	102.44%	100.78%	101.23%	101.29%	103.91%	103.48%	100.00%	-
EPS	145.22	91.64	81.72	92.60	91.55	114.39	114.09	17.43%
YoY %	58.47%	12.14%	-11.75%	1.15%	-19.97%	0.26%	-	-
Horiz. %	127.29%	80.32%	71.63%	81.16%	80.24%	100.26%	100.00%	-
DPS	29.20	29.20	23.20	23.20	36.25	36.25	44.60	-24.58%
YoY %	0.00%	25.86%	0.00%	-36.00%	0.00%	-18.72%	-	-
Horiz. %	65.47%	65.47%	52.02%	52.02%	81.28%	81.28%	100.00%	-
NAPS	7.32	6.63	6.04	5.97	6.01	6.14	6.04	13.65%
YoY %	10.41%	9.77%	1.17%	-0.67%	-2.12%	1.66%	-	-
Horiz. %	121.19%	109.77%	100.00%	98.84%	99.50%	101.66%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Adjusted Per Share Value based on latest NOSH - 253,651
RPS	309.97	304.94	306.29	306.49	314.42	313.11	302.58	1.62%
YoY %	1.65%	-0.44%	-0.07%	-2.52%	0.42%	3.48%	-	-
Horiz. %	102.44%	100.78%	101.23%	101.29%	103.91%	103.48%	100.00%	-
EPS	72.61	45.82	40.86	46.30	45.77	57.19	57.04	17.43%
YoY %	58.47%	12.14%	-11.75%	1.16%	-19.97%	0.26%	-	-
Horiz. %	127.30%	80.33%	71.63%	81.17%	80.24%	100.26%	100.00%	-
DPS	14.60	14.60	11.60	11.60	18.13	18.13	22.30	-24.58%
YoY %	0.00%	25.86%	0.00%	-36.02%	0.00%	-18.70%	-	-
Horiz. %	65.47%	65.47%	52.02%	52.02%	81.30%	81.30%	100.00%	-
NAPS	3.66	3.315	3.02	2.985	3.005	3.07	3.02	13.65%
YoY %	10.41%	9.77%	1.17%	-0.67%	-2.12%	1.66%	-	-
Horiz. %	121.19%	109.77%	100.00%	98.84%	99.50%	101.66%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/21	26/02/21	30/11/20	28/08/20	29/05/20	28/02/20	29/11/19	-
Price	11.90	11.72	10.46	9.04	8.98	13.80	14.72	-
P/RPS	1.92	1.92	1.71	1.47	1.43	2.20	2.43	-14.52%
YoY %	0.00%	12.28%	16.33%	2.80%	-35.00%	-9.47%	-	-
Horiz. %	79.01%	79.01%	70.37%	60.49%	58.85%	90.53%	100.00%	-
P/EPS	8.19	12.79	12.80	9.76	9.81	12.06	12.90	-26.11%
YoY %	-35.97%	-0.08%	31.15%	-0.51%	-18.66%	-6.51%	-	-
Horiz. %	63.49%	99.15%	99.22%	75.66%	76.05%	93.49%	100.00%	-
EY	12.20	7.82	7.81	10.24	10.19	8.29	7.75	35.28%
YoY %	56.01%	0.13%	-23.73%	0.49%	22.92%	6.97%	-	-
Horiz. %	157.42%	100.90%	100.77%	132.13%	131.48%	106.97%	100.00%	-
DY	2.45	2.49	2.22	2.57	4.04	2.63	3.03	-13.19%
YoY %	-1.61%	12.16%	-13.62%	-36.39%	53.61%	-13.20%	-	-
Horiz. %	80.86%	82.18%	73.27%	84.82%	133.33%	86.80%	100.00%	-
P/NAPS	1.63	1.77	1.73	1.51	1.49	2.25	2.44	-23.56%
YoY %	-7.91%	2.31%	14.57%	1.34%	-33.78%	-7.79%	-	-
Horiz. %	66.80%	72.54%	70.90%	61.89%	61.07%	92.21%	100.00%	-

	31/05/21	28/02/21	30/11/20	31/08/20	31/05/20	29/02/20	30/11/19	CAGR
Price Multiplier on Announcement Date
Date	06/07/21	08/04/21	21/12/20	29/09/20	25/06/20	09/04/20	19/12/19	-
Price	11.78	12.40	12.20	10.60	9.68	9.14	14.72	-
P/RPS	1.90	2.03	1.99	1.73	1.54	1.46	2.43	-15.11%
YoY %	-6.40%	2.01%	15.03%	12.34%	5.48%	-39.92%	-	-
Horiz. %	78.19%	83.54%	81.89%	71.19%	63.37%	60.08%	100.00%	-
P/EPS	8.11	13.53	14.93	11.45	10.57	7.99	12.90	-26.59%
YoY %	-40.06%	-9.38%	30.39%	8.33%	32.29%	-38.06%	-	-
Horiz. %	62.87%	104.88%	115.74%	88.76%	81.94%	61.94%	100.00%	-
EY	12.33	7.39	6.70	8.74	9.46	12.52	7.75	36.24%
YoY %	66.85%	10.30%	-23.34%	-7.61%	-24.44%	61.55%	-	-
Horiz. %	159.10%	95.35%	86.45%	112.77%	122.06%	161.55%	100.00%	-
DY	2.48	2.35	1.90	2.19	3.74	3.97	3.03	-12.48%
YoY %	5.53%	23.68%	-13.24%	-41.44%	-5.79%	31.02%	-	-
Horiz. %	81.85%	77.56%	62.71%	72.28%	123.43%	131.02%	100.00%	-
P/NAPS	1.61	1.87	2.02	1.78	1.61	1.49	2.44	-24.18%
YoY %	-13.90%	-7.43%	13.48%	10.56%	8.05%	-38.93%	-	-
Horiz. %	65.98%	76.64%	82.79%	72.95%	65.98%	61.07%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 23 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 16:25:00

MACD/RSI

5 Mins

SELL

2024-05-23 16:15:00

OBV

5 Mins

BUY

2024-05-23 15:55:00

EMA 5

5 Mins

SELL

2024-05-23 15:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-23 15:50:00

TURTLE SYSTEM 55

10 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

882

PTRANS

PERAK TRANSIT BERHAD

873

HLIND

HONG LEONG INDUSTRIES BHD

844

YTL

YTL CORPORATION BHD

729

YTLPOWR

YTL POWER INTERNATIONAL BHD

683

SNS

SNS NETWORK TECHNOLOGY BERHAD

662

OPENSYS

OPENSYS (M) BHD

610

INARI

INARI AMERTRON BERHAD

524

MAYBANK

MALAYAN BANKING BHD

499

Daily Stocks

INGENIEU

0.065

-0.005

500,471,400

SNS

0.63

+0.13

234,484,700

KNM

0.10

+0.025

187,890,400

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.16

-0.035

114,413,200

HSI-HUZ

0.23

+0.03

110,966,700

PERDANA

0.41

+0.05

92,094,600

ZANTAT

0.59

+0.085

84,994,100

MYEG

1.04

+0.02

79,190,500

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GREATEC

5.38

+0.37

5,845,000

YSPSAH

2.94

+0.34

1,584,000

TENAGA

13.10

+0.32

15,097,300

AJI

16.54

+0.32

201,200

KEYFIELD

2.39

+0.28

4,429,400

PIE

6.08

+0.28

2,673,000

KLK

21.86

+0.26

1,927,600

KLUANG

6.26

+0.26

49,900

KESM

6.54

+0.23

83,100

MPI

39.16

+0.20

407,900

More gainer Stocks

NESTLE

128.00

-1.50

66,600

BLDPLNT

10.68

-0.32

1,000

PETDAG

20.42

-0.28

1,660,000

MSM

2.73

-0.25

14,330,200

HSI-CVU

1.96

-0.22

90,000

DLADY

33.00

-0.22

22,400

HSI-CVM

0.47

-0.22

1,400

PARAGON

3.00

-0.20

468,700

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

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