[AEONCR] QoQ TTM Result on 31-May-2019 [#1]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

27-Jun-2019

Admission Sponsor

Sponsor

Financial Year

29-Feb-2020

Quarter

31-May-2019 [#1]

Profit Trend

QoQ- -4.13%

YoY- 5.1%

Quarter Report

ACSM - Quarterly Results for the First Quarter ended 31.05.2019.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	CAGR
TTM Result
Revenue	1,598,775	1,545,032	1,491,067	1,418,713	1,365,843	1,315,480	1,279,328	16.03%
YoY %	3.48%	3.62%	5.10%	3.87%	3.83%	2.83%	-	-
Horiz. %	124.97%	120.77%	116.55%	110.90%	106.76%	102.83%	100.00%	-
PBT	390,441	387,532	412,739	453,096	472,191	462,434	439,669	-7.61%
YoY %	0.75%	-6.11%	-8.91%	-4.04%	2.11%	5.18%	-	-
Horiz. %	88.80%	88.14%	93.87%	103.05%	107.40%	105.18%	100.00%	-
Tax	-98,395	-96,262	-104,263	-113,107	-117,567	-113,115	-106,934	-5.40%
YoY %	-2.22%	7.67%	7.82%	3.79%	-3.94%	-5.78%	-	-
Horiz. %	92.01%	90.02%	97.50%	105.77%	109.94%	105.78%	100.00%	-
NP	292,046	291,270	308,476	339,989	354,624	349,319	332,735	-8.33%
YoY %	0.27%	-5.58%	-9.27%	-4.13%	1.52%	4.98%	-	-
Horiz. %	87.77%	87.54%	92.71%	102.18%	106.58%	104.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	292,046	291,270	308,476	339,989	354,624	349,319	332,735	-8.33%
YoY %	0.27%	-5.58%	-9.27%	-4.13%	1.52%	4.98%	-	-
Horiz. %	87.77%	87.54%	92.71%	102.18%	106.58%	104.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.20%	24.84%	25.26%	24.96%	24.90%	24.46%	24.32%	-
YoY %	1.45%	-1.66%	1.20%	0.24%	1.80%	0.58%	-	-
Horiz. %	103.62%	102.14%	103.87%	102.63%	102.38%	100.58%	100.00%	-
Total Cost	1,306,729	1,253,762	1,182,591	1,078,724	1,011,219	966,161	946,593	24.00%
YoY %	4.22%	6.02%	9.63%	6.68%	4.66%	2.07%	-	-
Horiz. %	138.05%	132.45%	124.93%	113.96%	106.83%	102.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,567,591	1,542,060	1,549,719	1,593,121	1,526,741	1,417,541	1,392,929	8.20%
YoY %	1.66%	-0.49%	-2.72%	4.35%	7.70%	1.77%	-	-
Horiz. %	112.54%	110.71%	111.26%	114.37%	109.61%	101.77%	100.00%	-

	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	CAGR
Dividend
Div	92,549	113,867	113,867	112,603	112,603	105,169	105,169	-8.17%
YoY %	-18.72%	0.00%	1.12%	0.00%	7.07%	0.00%	-	-
Horiz. %	88.00%	108.27%	108.27%	107.07%	107.07%	100.00%	100.00%	-
Div Payout %	31.69%	39.09%	36.91%	33.12%	31.75%	30.11%	31.61%	-
YoY %	-18.93%	5.91%	11.44%	4.31%	5.45%	-4.75%	-	-
Horiz. %	100.25%	123.66%	116.77%	104.78%	100.44%	95.25%	100.00%	-

	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	CAGR
Equity
Net Worth	1,567,591	1,542,060	1,549,719	1,593,121	1,526,741	1,417,541	1,392,929	8.20%
YoY %	1.66%	-0.49%	-2.72%	4.35%	7.70%	1.77%	-	-
Horiz. %	112.54%	110.71%	111.26%	114.37%	109.61%	101.77%	100.00%	-
NOSH	253,619	253,604	250,893	250,868	250,802	250,733	249,735	1.03%
YoY %	0.01%	1.08%	0.01%	0.03%	0.03%	0.40%	-	-
Horiz. %	101.56%	101.55%	100.46%	100.45%	100.43%	100.40%	100.00%	-

	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	CAGR
Ratio Analysis
NP Margin	18.27%	18.85%	20.69%	23.96%	25.96%	26.55%	26.01%	-
YoY %	-3.08%	-8.89%	-13.65%	-7.70%	-2.22%	2.08%	-	-
Horiz. %	70.24%	72.47%	79.55%	92.12%	99.81%	102.08%	100.00%	-
ROE	18.63%	18.89%	19.91%	21.34%	23.23%	24.64%	23.89%	-
YoY %	-1.38%	-5.12%	-6.70%	-8.14%	-5.72%	3.14%	-	-
Horiz. %	77.98%	79.07%	83.34%	89.33%	97.24%	103.14%	100.00%	-

	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	CAGR
Per Share
RPS	626.21	605.16	584.03	555.69	534.98	525.25	512.49	14.30%
YoY %	3.48%	3.62%	5.10%	3.87%	1.85%	2.49%	-	-
Horiz. %	122.19%	118.08%	113.96%	108.43%	104.39%	102.49%	100.00%	-
EPS	114.39	114.09	120.83	133.17	138.90	139.48	133.29	-9.70%
YoY %	0.26%	-5.58%	-9.27%	-4.13%	-0.42%	4.64%	-	-
Horiz. %	85.82%	85.60%	90.65%	99.91%	104.21%	104.64%	100.00%	-
DPS	36.25	44.60	44.60	44.11	44.11	42.25	42.13	-9.54%
YoY %	-18.72%	0.00%	1.11%	0.00%	4.40%	0.28%	-	-
Horiz. %	86.04%	105.86%	105.86%	104.70%	104.70%	100.28%	100.00%	-
NAPS	6.14	6.04	6.07	6.24	5.98	5.66	5.58	6.58%
YoY %	1.66%	-0.49%	-2.72%	4.35%	5.65%	1.43%	-	-
Horiz. %	110.04%	108.24%	108.78%	111.83%	107.17%	101.43%	100.00%	-

	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	CAGR
Adjusted Per Share Value based on latest NOSH - 250,868
RPS	313.11	302.58	292.01	277.84	267.49	257.63	250.55	16.03%
YoY %	3.48%	3.62%	5.10%	3.87%	3.83%	2.83%	-	-
Horiz. %	124.97%	120.77%	116.55%	110.89%	106.76%	102.83%	100.00%	-
EPS	57.19	57.04	60.41	66.58	69.45	68.41	65.16	-8.33%
YoY %	0.26%	-5.58%	-9.27%	-4.13%	1.52%	4.99%	-	-
Horiz. %	87.77%	87.54%	92.71%	102.18%	106.58%	104.99%	100.00%	-
DPS	18.13	22.30	22.30	22.05	22.05	20.60	20.60	-8.16%
YoY %	-18.70%	0.00%	1.13%	0.00%	7.04%	0.00%	-	-
Horiz. %	88.01%	108.25%	108.25%	107.04%	107.04%	100.00%	100.00%	-
NAPS	3.07	3.02	3.035	3.12	2.99	2.7761	2.7279	8.20%
YoY %	1.66%	-0.49%	-2.72%	4.35%	7.71%	1.77%	-	-
Horiz. %	112.54%	110.71%	111.26%	114.37%	109.61%	101.77%	100.00%	-

	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/20	29/11/19	30/08/19	31/05/19	28/02/19	30/11/18	30/08/18	-
Price	13.80	14.72	15.00	16.10	16.54	15.20	15.10	-
P/RPS	2.20	2.43	2.57	2.90	3.09	2.89	2.95	-17.77%
YoY %	-9.47%	-5.45%	-11.38%	-6.15%	6.92%	-2.03%	-	-
Horiz. %	74.58%	82.37%	87.12%	98.31%	104.75%	97.97%	100.00%	-
P/EPS	12.06	12.90	12.41	12.09	11.91	10.90	11.33	4.25%
YoY %	-6.51%	3.95%	2.65%	1.51%	9.27%	-3.80%	-	-
Horiz. %	106.44%	113.86%	109.53%	106.71%	105.12%	96.20%	100.00%	-
EY	8.29	7.75	8.06	8.27	8.40	9.18	8.83	-4.12%
YoY %	6.97%	-3.85%	-2.54%	-1.55%	-8.50%	3.96%	-	-
Horiz. %	93.88%	87.77%	91.28%	93.66%	95.13%	103.96%	100.00%	-
DY	2.63	3.03	2.97	2.74	2.67	2.78	2.79	-3.86%
YoY %	-13.20%	2.02%	8.39%	2.62%	-3.96%	-0.36%	-	-
Horiz. %	94.27%	108.60%	106.45%	98.21%	95.70%	99.64%	100.00%	-
P/NAPS	2.25	2.44	2.47	2.58	2.77	2.69	2.71	-11.67%
YoY %	-7.79%	-1.21%	-4.26%	-6.86%	2.97%	-0.74%	-	-
Horiz. %	83.03%	90.04%	91.14%	95.20%	102.21%	99.26%	100.00%	-

	29/02/20	30/11/19	31/08/19	31/05/19	28/02/19	30/11/18	31/08/18	CAGR
Price Multiplier on Announcement Date
Date	09/04/20	19/12/19	26/09/19	27/06/19	25/04/19	20/12/18	04/10/18	-
Price	9.14	14.72	14.96	16.92	16.78	14.84	15.86	-
P/RPS	1.46	2.43	2.56	3.04	3.14	2.83	3.09	-39.36%
YoY %	-39.92%	-5.08%	-15.79%	-3.18%	10.95%	-8.41%	-	-
Horiz. %	47.25%	78.64%	82.85%	98.38%	101.62%	91.59%	100.00%	-
P/EPS	7.99	12.90	12.38	12.71	12.08	10.64	11.90	-23.34%
YoY %	-38.06%	4.20%	-2.60%	5.22%	13.53%	-10.59%	-	-
Horiz. %	67.14%	108.40%	104.03%	106.81%	101.51%	89.41%	100.00%	-
EY	12.52	7.75	8.08	7.87	8.28	9.40	8.40	30.51%
YoY %	61.55%	-4.08%	2.67%	-4.95%	-11.91%	11.90%	-	-
Horiz. %	149.05%	92.26%	96.19%	93.69%	98.57%	111.90%	100.00%	-
DY	3.97	3.03	2.98	2.61	2.63	2.85	2.66	30.63%
YoY %	31.02%	1.68%	14.18%	-0.76%	-7.72%	7.14%	-	-
Horiz. %	149.25%	113.91%	112.03%	98.12%	98.87%	107.14%	100.00%	-
P/NAPS	1.49	2.44	2.46	2.71	2.81	2.62	2.84	-34.97%
YoY %	-38.93%	-0.81%	-9.23%	-3.56%	7.25%	-7.75%	-	-
Horiz. %	52.46%	85.92%	86.62%	95.42%	98.94%	92.25%	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 - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:20:00

EMA 5

5 Mins

SELL

2024-05-03 16:10:00

EMA 5

5 Mins

BUY

2024-05-03 15:55:00

ADX

5 Mins

BUY

2024-05-03 15:15:00

ADX

5 Mins

SELL

2024-05-03 15:10:00

ADX

5 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

PTRANS

PERAK TRANSIT BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

335

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

HLIND

HONG LEONG INDUSTRIES BHD

321

MYEG

MY E.G. SERVICES BHD

262

YTL

YTL CORPORATION BHD

216

PBBANK

PUBLIC BANK BHD

200

DNEX

DAGANG NEXCHANGE BERHAD

193

GENTING

GENTING BHD

176

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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