[AEONCR] YoY Annualized Quarter Result on 28-Feb-2017 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
28-Feb-2017 [#4]
Profit Trend
QoQ- 7.46%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 1,598,775 1,365,843 1,235,122 1,101,955 965,234 965,234 871,600 12.88%
PBT 390,441 472,191 398,335 351,162 301,591 301,591 289,269 6.17%
Tax -98,395 -117,567 -98,278 -86,135 -73,369 -73,369 -73,543 5.98%
NP 292,046 354,624 300,057 265,027 228,222 228,222 215,726 6.23%
-
NP to SH 292,046 354,624 300,057 265,027 228,222 228,222 215,726 6.23%
-
Tax Rate 25.20% 24.90% 24.67% 24.53% 24.33% 24.33% 25.42% -
Total Cost 1,306,729 1,011,219 935,065 836,928 737,012 737,012 655,874 14.76%
-
Net Worth 1,567,591 1,526,741 1,580,632 954,720 834,659 834,659 699,139 17.50%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Div 92,549 113,867 102,058 90,720 91,046 91,046 84,429 1.85%
Div Payout % 31.69% 32.11% 34.01% 34.23% 39.89% 39.89% 39.14% -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 1,567,591 1,526,741 1,580,632 954,720 834,659 834,659 699,139 17.50%
NOSH 253,619 250,802 248,449 144,000 153,148 153,148 144,086 11.95%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin 18.27% 25.96% 24.29% 24.05% 23.64% 23.64% 24.75% -
ROE 18.63% 23.23% 18.98% 27.76% 27.34% 27.34% 30.86% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 626.21 534.98 497.76 765.25 630.26 630.26 588.43 1.25%
EPS 107.48 133.55 143.01 174.55 149.02 149.02 145.64 -5.88%
DPS 36.25 44.60 41.13 63.00 59.45 59.45 57.00 -8.64%
NAPS 6.14 5.98 6.37 6.63 5.45 5.45 4.72 5.39%
Adjusted Per Share Value based on latest NOSH - 144,000
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 313.11 267.49 241.89 215.81 189.03 189.03 170.70 12.88%
EPS 57.19 69.45 58.76 51.90 44.70 44.70 42.25 6.23%
DPS 18.13 22.30 19.99 17.77 17.83 17.83 16.53 1.86%
NAPS 3.07 2.99 3.0955 1.8697 1.6346 1.6346 1.3692 17.50%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 13.80 16.54 13.30 15.70 11.92 11.72 13.30 -
P/RPS 2.20 3.09 2.67 2.05 1.89 1.86 0.00 -
P/EPS 12.06 11.91 11.00 8.53 8.00 7.86 0.00 -
EY 8.29 8.40 9.09 11.72 12.50 12.72 0.00 -
DY 2.63 2.70 3.09 4.01 4.99 5.07 0.00 -
P/NAPS 2.25 2.77 2.09 2.37 2.19 2.15 2.82 -4.41%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 09/04/20 25/04/19 27/04/18 25/04/17 21/04/16 - 20/04/15 -
Price 9.14 16.78 12.82 16.30 12.78 0.00 14.48 -
P/RPS 1.46 3.14 2.58 2.13 2.03 0.00 0.00 -
P/EPS 7.99 12.08 10.60 8.86 8.58 0.00 0.00 -
EY 12.52 8.28 9.43 11.29 11.66 0.00 0.00 -
DY 3.97 2.66 3.21 3.87 4.65 0.00 0.00 -
P/NAPS 1.49 2.81 2.01 2.46 2.34 0.00 3.07 -13.44%

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