[AEONCR] QoQ TTM Result on 31-May-2016 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-May-2016 [#1]
Profit Trend
QoQ- 10.57%
YoY- 122.14%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 1,101,955 1,069,405 1,047,350 1,024,002 965,234 965,234 725,737 39.69%
PBT 351,162 338,649 338,393 335,720 301,591 301,591 222,267 44.20%
Tax -86,135 -85,542 -84,206 -83,365 -73,369 -73,369 -53,821 45.70%
NP 265,027 253,107 254,187 252,355 228,222 228,222 168,446 43.73%
-
NP to SH 265,027 253,107 254,187 252,355 228,222 228,222 168,446 43.73%
-
Tax Rate 24.53% 25.26% 24.88% 24.83% 24.33% 24.33% 24.21% -
Total Cost 836,928 816,298 793,163 771,647 737,012 737,012 557,291 38.47%
-
Net Worth 954,720 882,720 764,459 905,920 823,701 823,701 789,460 16.43%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div 93,432 91,368 136,105 89,473 90,756 90,756 88,668 4.27%
Div Payout % 35.25% 36.10% 53.55% 35.46% 39.77% 39.77% 52.64% -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 954,720 882,720 764,459 905,920 823,701 823,701 789,460 16.43%
NOSH 144,000 144,000 152,891 152,769 151,137 151,137 154,493 -5.47%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 24.05% 23.67% 24.27% 24.64% 23.64% 23.64% 23.21% -
ROE 27.76% 28.67% 33.25% 27.86% 27.71% 27.71% 21.34% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 765.25 742.64 685.03 670.29 638.64 638.64 469.75 47.78%
EPS 184.05 175.77 166.25 165.19 151.00 151.00 109.03 52.05%
DPS 64.88 63.45 89.70 59.20 60.05 60.05 57.39 10.31%
NAPS 6.63 6.13 5.00 5.93 5.45 5.45 5.11 23.17%
Adjusted Per Share Value based on latest NOSH - 152,769
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 215.88 209.50 205.18 200.60 189.09 189.09 142.17 39.70%
EPS 51.92 49.58 49.80 49.44 44.71 44.71 33.00 43.72%
DPS 18.30 17.90 26.66 17.53 17.78 17.78 17.37 4.26%
NAPS 1.8703 1.7293 1.4976 1.7747 1.6136 1.6136 1.5466 16.42%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 15.70 13.32 14.98 13.58 11.92 11.72 12.98 -
P/RPS 2.05 1.79 2.19 2.03 1.87 1.84 2.76 -21.18%
P/EPS 8.53 7.58 9.01 8.22 7.89 7.76 11.90 -23.39%
EY 11.72 13.20 11.10 12.16 12.67 12.88 8.40 30.55%
DY 4.13 4.76 5.99 4.36 5.04 5.12 4.42 -5.28%
P/NAPS 2.37 2.17 3.00 2.29 2.19 2.15 2.54 -5.39%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 25/04/17 22/12/16 04/10/16 30/06/16 21/04/16 - 22/12/15 -
Price 16.30 14.24 14.60 12.94 12.78 0.00 11.78 -
P/RPS 2.13 1.92 2.13 1.93 2.00 0.00 2.51 -12.31%
P/EPS 8.86 8.10 8.78 7.83 8.46 0.00 10.80 -14.65%
EY 11.29 12.34 11.39 12.77 11.82 0.00 9.26 17.19%
DY 3.98 4.46 6.14 4.57 4.70 0.00 4.87 -14.91%
P/NAPS 2.46 2.32 2.92 2.18 2.34 0.00 2.31 5.16%

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