[AEONCR] YoY Annualized Quarter Result on 29-Feb-2024 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
08-Apr-2024
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
29-Feb-2024 [#4]
Profit Trend
QoQ- 4.23%
YoY- 1.52%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 1,912,491 1,640,245 1,524,880 1,561,660 1,598,775 1,365,843 1,235,122 7.55%
PBT 565,174 546,976 526,820 324,907 390,441 472,191 398,335 5.99%
Tax -141,156 -129,291 -161,401 -90,950 -98,395 -117,567 -98,278 6.21%
NP 424,018 417,685 365,419 233,957 292,046 354,624 300,057 5.92%
-
NP to SH 424,018 417,685 365,419 233,957 292,046 354,624 300,057 5.92%
-
Tax Rate 24.98% 23.64% 30.64% 27.99% 25.20% 24.90% 24.67% -
Total Cost 1,488,473 1,222,560 1,159,461 1,327,703 1,306,729 1,011,219 935,065 8.04%
-
Net Worth 2,639,881 2,323,300 2,001,612 1,692,690 1,567,591 1,526,741 1,580,632 8.91%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div 217,011 126,377 123,824 74,549 92,549 113,867 102,058 13.38%
Div Payout % 51.18% 30.26% 33.89% 31.86% 31.69% 32.11% 34.01% -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 2,639,881 2,323,300 2,001,612 1,692,690 1,567,591 1,526,741 1,580,632 8.91%
NOSH 510,615 255,307 255,307 255,307 253,619 250,802 248,449 12.74%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 22.17% 25.46% 23.96% 14.98% 18.27% 25.96% 24.29% -
ROE 16.06% 17.98% 18.26% 13.82% 18.63% 23.23% 18.98% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 374.55 642.46 597.27 611.68 626.21 534.98 497.76 -4.62%
EPS 81.08 159.62 139.17 87.67 107.48 133.55 143.01 -9.01%
DPS 42.50 49.50 48.50 29.20 36.25 44.60 41.13 0.54%
NAPS 5.17 9.10 7.84 6.63 6.14 5.98 6.37 -3.41%
Adjusted Per Share Value based on latest NOSH - 510,615
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 374.66 321.33 298.73 305.93 313.20 267.57 241.96 7.55%
EPS 83.07 81.83 71.59 45.83 57.21 69.47 58.78 5.92%
DPS 42.51 24.76 24.26 14.60 18.13 22.31 19.99 13.38%
NAPS 5.1716 4.5514 3.9212 3.316 3.0709 2.9909 3.0965 8.91%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 6.34 12.00 14.68 11.72 13.80 16.54 13.30 -
P/RPS 1.69 1.87 2.46 1.92 2.20 3.09 2.67 -7.33%
P/EPS 7.63 7.33 10.26 12.79 12.06 11.91 11.00 -5.90%
EY 13.10 13.63 9.75 7.82 8.29 8.40 9.09 6.27%
DY 6.70 4.13 3.30 2.49 2.63 2.70 3.09 13.75%
P/NAPS 1.23 1.32 1.87 1.77 2.25 2.77 2.09 -8.44%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 08/04/24 11/04/23 05/04/22 08/04/21 09/04/20 25/04/19 27/04/18 -
Price 6.61 11.92 15.30 12.40 9.14 16.78 12.82 -
P/RPS 1.76 1.86 2.56 2.03 1.46 3.14 2.58 -6.17%
P/EPS 7.96 7.29 10.69 13.53 7.99 12.08 10.60 -4.65%
EY 12.56 13.72 9.35 7.39 12.52 8.28 9.43 4.88%
DY 6.43 4.15 3.17 2.35 3.97 2.66 3.21 12.26%
P/NAPS 1.28 1.31 1.95 1.87 1.49 2.81 2.01 -7.23%

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