[AEONCR] YoY Annualized Quarter Result on 30-Nov-2017 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- -1.38%
YoY- 17.72%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 1,540,416 1,580,661 1,341,742 1,234,598 1,081,484 942,589 0 -
PBT 228,369 363,212 476,090 390,625 330,797 281,386 0 -
Tax -68,052 -91,669 -120,076 -100,293 -84,165 -67,934 0 -
NP 160,317 271,542 356,014 290,332 246,632 213,452 0 -
-
NP to SH 160,317 271,542 356,014 290,332 246,632 213,452 0 -
-
Tax Rate 29.80% 25.24% 25.22% 25.68% 25.44% 24.14% - -
Total Cost 1,380,098 1,309,118 985,728 944,266 834,852 729,137 0 -
-
Net Worth 1,542,058 1,542,060 1,417,541 1,401,122 882,720 787,045 0 -
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 31,317 75,741 74,299 65,354 58,560 61,300 - -
Div Payout % 19.53% 27.89% 20.87% 22.51% 23.74% 28.72% - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 1,542,058 1,542,060 1,417,541 1,401,122 882,720 787,045 0 -
NOSH 255,307 253,604 250,733 247,720 144,000 154,020 147,808 9.52%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 10.41% 17.18% 26.53% 23.52% 22.80% 22.65% 0.00% -
ROE 10.40% 17.61% 25.11% 20.72% 27.94% 27.12% 0.00% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 603.36 619.12 535.73 532.21 751.03 611.99 0.00 -
EPS 60.15 101.49 137.07 149.73 161.56 138.59 0.00 -
DPS 12.27 29.67 29.67 28.17 40.67 39.80 0.00 -
NAPS 6.04 6.04 5.66 6.04 6.13 5.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 247,720
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 301.77 309.65 262.85 241.86 211.86 184.66 0.00 -
EPS 31.41 53.20 69.74 56.88 48.32 41.82 0.00 -
DPS 6.14 14.84 14.56 12.80 11.47 12.01 0.00 -
NAPS 3.0209 3.0209 2.777 2.7448 1.7293 1.5418 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 10.46 14.72 15.20 13.60 13.32 12.98 14.12 -
P/RPS 1.73 2.38 2.84 2.56 1.77 2.12 0.00 -
P/EPS 16.66 13.84 10.69 10.87 7.78 9.37 0.00 -
EY 6.00 7.23 9.35 9.20 12.86 10.68 0.00 -
DY 1.17 2.02 1.95 2.07 3.05 3.07 0.00 -
P/NAPS 1.73 2.44 2.69 2.25 2.17 2.54 0.00 -
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 21/12/20 19/12/19 20/12/18 21/12/17 22/12/16 22/12/15 - -
Price 12.20 14.72 14.84 13.80 14.24 11.78 0.00 -
P/RPS 2.02 2.38 2.77 2.59 1.90 1.92 0.00 -
P/EPS 19.43 13.84 10.44 11.03 8.31 8.50 0.00 -
EY 5.15 7.23 9.58 9.07 12.03 11.76 0.00 -
DY 1.01 2.02 2.00 2.04 2.86 3.38 0.00 -
P/NAPS 2.02 2.44 2.62 2.28 2.32 2.31 0.00 -

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
Post a Comment