[AEONCR] QoQ TTM Result on 31-May-2017 [#1]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

04-Jul-2017

Admission Sponsor

Sponsor

Financial Year

28-Feb-2018

Quarter

31-May-2017 [#1]

Profit Trend

QoQ- 4.94%

YoY- 10.21%

Quarter Report

ACSM - Quarterly Result for 1st Quarter ended 31.05.2017.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
TTM Result
Revenue	1,235,122	1,216,791	1,184,793	1,142,599	1,101,955	1,069,405	1,047,350	11.65%
YoY %	1.51%	2.70%	3.69%	3.69%	3.04%	2.11%	-	-
Horiz. %	117.93%	116.18%	113.12%	109.09%	105.21%	102.11%	100.00%	-
PBT	398,335	396,033	391,533	368,915	351,162	338,649	338,393	11.51%
YoY %	0.58%	1.15%	6.13%	5.06%	3.69%	0.08%	-	-
Horiz. %	117.71%	117.03%	115.70%	109.02%	103.77%	100.08%	100.00%	-
Tax	-98,278	-98,231	-97,230	-90,803	-86,135	-85,542	-84,206	10.88%
YoY %	-0.05%	-1.03%	-7.08%	-5.42%	-0.69%	-1.59%	-	-
Horiz. %	116.71%	116.66%	115.47%	107.83%	102.29%	101.59%	100.00%	-
NP	300,057	297,802	294,303	278,112	265,027	253,107	254,187	11.72%
YoY %	0.76%	1.19%	5.82%	4.94%	4.71%	-0.42%	-	-
Horiz. %	118.05%	117.16%	115.78%	109.41%	104.26%	99.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	300,057	297,802	294,303	278,112	265,027	253,107	254,187	11.72%
YoY %	0.76%	1.19%	5.82%	4.94%	4.71%	-0.42%	-	-
Horiz. %	118.05%	117.16%	115.78%	109.41%	104.26%	99.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.67%	24.80%	24.83%	24.61%	24.53%	25.26%	24.88%	-
YoY %	-0.52%	-0.12%	0.89%	0.33%	-2.89%	1.53%	-	-
Horiz. %	99.16%	99.68%	99.80%	98.91%	98.59%	101.53%	100.00%	-
Total Cost	935,065	918,989	890,490	864,487	836,928	816,298	793,163	11.63%
YoY %	1.75%	3.20%	3.01%	3.29%	2.53%	2.92%	-	-
Horiz. %	117.89%	115.86%	112.27%	108.99%	105.52%	102.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,580,632	1,401,122	974,985	1,026,720	954,720	882,720	764,459	62.51%
YoY %	12.81%	43.71%	-5.04%	7.54%	8.16%	15.47%	-	-
Horiz. %	206.76%	183.28%	127.54%	134.31%	124.89%	115.47%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Dividend
Div	92,104	89,277	89,277	93,432	93,432	91,368	136,105	-22.97%
YoY %	3.17%	0.00%	-4.45%	0.00%	2.26%	-32.87%	-	-
Horiz. %	67.67%	65.59%	65.59%	68.65%	68.65%	67.13%	100.00%	-
Div Payout %	30.70%	29.98%	30.34%	33.60%	35.25%	36.10%	53.55%	-
YoY %	2.40%	-1.19%	-9.70%	-4.68%	-2.35%	-32.59%	-	-
Horiz. %	57.33%	55.99%	56.66%	62.75%	65.83%	67.41%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Equity
Net Worth	1,580,632	1,401,122	974,985	1,026,720	954,720	882,720	764,459	62.51%
YoY %	12.81%	43.71%	-5.04%	7.54%	8.16%	15.47%	-	-
Horiz. %	206.76%	183.28%	127.54%	134.31%	124.89%	115.47%	100.00%	-
NOSH	248,449	247,720	201,027	144,000	144,000	144,000	152,891	38.34%
YoY %	0.29%	23.23%	39.60%	0.00%	0.00%	-5.82%	-	-
Horiz. %	162.50%	162.02%	131.48%	94.18%	94.18%	94.18%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Ratio Analysis
NP Margin	24.29%	24.47%	24.84%	24.34%	24.05%	23.67%	24.27%	-
YoY %	-0.74%	-1.49%	2.05%	1.21%	1.61%	-2.47%	-	-
Horiz. %	100.08%	100.82%	102.35%	100.29%	99.09%	97.53%	100.00%	-
ROE	18.98%	21.25%	30.19%	27.09%	27.76%	28.67%	33.25%	-
YoY %	-10.68%	-29.61%	11.44%	-2.41%	-3.17%	-13.77%	-	-
Horiz. %	57.08%	63.91%	90.80%	81.47%	83.49%	86.23%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Per Share
RPS	497.76	524.54	589.37	793.47	765.25	742.64	685.03	-19.22%
YoY %	-5.11%	-11.00%	-25.72%	3.69%	3.04%	8.41%	-	-
Horiz. %	72.66%	76.57%	86.04%	115.83%	111.71%	108.41%	100.00%	-
EPS	120.92	128.38	146.40	193.13	184.05	175.77	166.25	-19.17%
YoY %	-5.81%	-12.31%	-24.20%	4.93%	4.71%	5.73%	-	-
Horiz. %	72.73%	77.22%	88.06%	116.17%	110.71%	105.73%	100.00%	-
DPS	37.12	38.49	44.41	64.88	64.88	63.45	89.70	-44.55%
YoY %	-3.56%	-13.33%	-31.55%	0.00%	2.25%	-29.26%	-	-
Horiz. %	41.38%	42.91%	49.51%	72.33%	72.33%	70.74%	100.00%	-
NAPS	6.37	6.04	4.85	7.13	6.63	6.13	5.00	17.57%
YoY %	5.46%	24.54%	-31.98%	7.54%	8.16%	22.60%	-	-
Horiz. %	127.40%	120.80%	97.00%	142.60%	132.60%	122.60%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Adjusted Per Share Value based on latest NOSH - 144,000
RPS	241.89	238.30	232.03	223.77	215.81	209.43	205.12	11.65%
YoY %	1.51%	2.70%	3.69%	3.69%	3.05%	2.10%	-	-
Horiz. %	117.93%	116.18%	113.12%	109.09%	105.21%	102.10%	100.00%	-
EPS	58.76	58.32	57.64	54.47	51.90	49.57	49.78	11.72%
YoY %	0.75%	1.18%	5.82%	4.95%	4.70%	-0.42%	-	-
Horiz. %	118.04%	117.16%	115.79%	109.42%	104.26%	99.58%	100.00%	-
DPS	18.04	17.48	17.48	18.30	18.30	17.89	26.66	-22.97%
YoY %	3.20%	0.00%	-4.48%	0.00%	2.29%	-32.90%	-	-
Horiz. %	67.67%	65.57%	65.57%	68.64%	68.64%	67.10%	100.00%	-
NAPS	3.0955	2.744	1.9094	2.0108	1.8697	1.7287	1.4971	62.51%
YoY %	12.81%	43.71%	-5.04%	7.55%	8.16%	15.47%	-	-
Horiz. %	206.77%	183.29%	127.54%	134.31%	124.89%	115.47%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/18	30/11/17	30/08/17	31/05/17	28/02/17	30/11/16	30/08/16	-
Price	13.30	13.60	12.48	19.20	15.70	13.32	14.98	-
P/RPS	2.67	2.59	2.12	2.42	2.05	1.79	2.19	14.16%
YoY %	3.09%	22.17%	-12.40%	18.05%	14.53%	-18.26%	-	-
Horiz. %	121.92%	118.26%	96.80%	110.50%	93.61%	81.74%	100.00%	-
P/EPS	11.00	10.59	8.52	9.94	8.53	7.58	9.01	14.27%
YoY %	3.87%	24.30%	-14.29%	16.53%	12.53%	-15.87%	-	-
Horiz. %	122.09%	117.54%	94.56%	110.32%	94.67%	84.13%	100.00%	-
EY	9.09	9.44	11.73	10.06	11.72	13.20	11.10	-12.50%
YoY %	-3.71%	-19.52%	16.60%	-14.16%	-11.21%	18.92%	-	-
Horiz. %	81.89%	85.05%	105.68%	90.63%	105.59%	118.92%	100.00%	-
DY	2.79	2.83	3.56	3.38	4.13	4.76	5.99	-39.99%
YoY %	-1.41%	-20.51%	5.33%	-18.16%	-13.24%	-20.53%	-	-
Horiz. %	46.58%	47.25%	59.43%	56.43%	68.95%	79.47%	100.00%	-
P/NAPS	2.09	2.25	2.57	2.69	2.37	2.17	3.00	-21.46%
YoY %	-7.11%	-12.45%	-4.46%	13.50%	9.22%	-27.67%	-	-
Horiz. %	69.67%	75.00%	85.67%	89.67%	79.00%	72.33%	100.00%	-

	28/02/18	30/11/17	31/08/17	31/05/17	28/02/17	30/11/16	31/08/16	CAGR
Price Multiplier on Announcement Date
Date	27/04/18	21/12/17	05/10/17	04/07/17	25/04/17	22/12/16	04/10/16	-
Price	12.82	13.80	12.80	19.08	16.30	14.24	14.60	-
P/RPS	2.58	2.63	2.17	2.40	2.13	1.92	2.13	13.66%
YoY %	-1.90%	21.20%	-9.58%	12.68%	10.94%	-9.86%	-	-
Horiz. %	121.13%	123.47%	101.88%	112.68%	100.00%	90.14%	100.00%	-
P/EPS	10.60	10.75	8.74	9.88	8.86	8.10	8.78	13.42%
YoY %	-1.40%	23.00%	-11.54%	11.51%	9.38%	-7.74%	-	-
Horiz. %	120.73%	122.44%	99.54%	112.53%	100.91%	92.26%	100.00%	-
EY	9.43	9.30	11.44	10.12	11.29	12.34	11.39	-11.85%
YoY %	1.40%	-18.71%	13.04%	-10.36%	-8.51%	8.34%	-	-
Horiz. %	82.79%	81.65%	100.44%	88.85%	99.12%	108.34%	100.00%	-
DY	2.90	2.79	3.47	3.40	3.98	4.46	6.14	-39.43%
YoY %	3.94%	-19.60%	2.06%	-14.57%	-10.76%	-27.36%	-	-
Horiz. %	47.23%	45.44%	56.51%	55.37%	64.82%	72.64%	100.00%	-
P/NAPS	2.01	2.28	2.64	2.68	2.46	2.32	2.92	-22.09%
YoY %	-11.84%	-13.64%	-1.49%	8.94%	6.03%	-20.55%	-	-
Horiz. %	68.84%	78.08%	90.41%	91.78%	84.25%	79.45%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:35:00

EMA 5

5 Mins

SELL

2024-04-29 16:35:00

MACD/RSI

5 Mins

SELL

2024-04-29 16:30:00

EMA 5

10 Mins

SELL

2024-04-29 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-04-29 16:20:00

EMA 5

10 Mins

BUY

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

473

MYEG

MY E.G. SERVICES BHD

364

PTRANS

PERAK TRANSIT BERHAD

336

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

YTL

YTL CORPORATION BHD

323

HLIND

HONG LEONG INDUSTRIES BHD

313

CAPITALA

CAPITAL A BERHAD

252

TOPGLOV

TOP GLOVE CORPORATION BHD

207

GENM

GENTING MALAYSIA BERHAD

194

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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