[AEONCR] YoY Annualized Quarter Result on 30-Nov-2022 [#3]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

21-Dec-2022

Admission Sponsor

Sponsor

Financial Year

28-Feb-2023

Quarter

30-Nov-2022 [#3]

Profit Trend

QoQ- -9.98%

YoY- -5.76%

Quarter Report

Interim financial report Q3 FY2023.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Annualized Quarter Result
Revenue	1,881,222	1,610,108	1,549,216	1,540,416	1,580,661	1,341,742	1,234,598	7.26%
YoY %	16.84%	3.93%	0.57%	-2.55%	17.81%	8.68%	-	-
Horiz. %	152.38%	130.42%	125.48%	124.77%	128.03%	108.68%	100.00%	-
PBT	536,772	556,220	642,708	228,369	363,212	476,090	390,625	5.43%
YoY %	-3.50%	-13.46%	181.43%	-37.13%	-23.71%	21.88%	-	-
Horiz. %	137.41%	142.39%	164.53%	58.46%	92.98%	121.88%	100.00%	-
Tax	-129,974	-126,426	-186,656	-68,052	-91,669	-120,076	-100,293	4.41%
YoY %	-2.81%	32.27%	-174.28%	25.76%	23.66%	-19.73%	-	-
Horiz. %	129.59%	126.06%	186.11%	67.85%	91.40%	119.73%	100.00%	-
NP	406,797	429,793	456,052	160,317	271,542	356,014	290,332	5.77%
YoY %	-5.35%	-5.76%	184.47%	-40.96%	-23.73%	22.62%	-	-
Horiz. %	140.11%	148.04%	157.08%	55.22%	93.53%	122.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	406,797	429,793	456,052	160,317	271,542	356,014	290,332	5.77%
YoY %	-5.35%	-5.76%	184.47%	-40.96%	-23.73%	22.62%	-	-
Horiz. %	140.11%	148.04%	157.08%	55.22%	93.53%	122.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.21%	22.73%	29.04%	29.80%	25.24%	25.22%	25.68%	-
YoY %	6.51%	-21.73%	-2.55%	18.07%	0.08%	-1.79%	-	-
Horiz. %	94.28%	88.51%	113.08%	116.04%	98.29%	98.21%	100.00%	-
Total Cost	1,474,425	1,180,314	1,093,164	1,380,098	1,309,118	985,728	944,266	7.70%
YoY %	24.92%	7.97%	-20.79%	5.42%	32.81%	4.39%	-	-
Horiz. %	156.15%	125.00%	115.77%	146.16%	138.64%	104.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,512,227	2,259,473	1,947,997	1,542,058	1,542,060	1,417,541	1,401,122	10.21%
YoY %	11.19%	15.99%	26.32%	-0.00%	8.78%	1.17%	-	-
Horiz. %	179.30%	161.26%	139.03%	110.06%	110.06%	101.17%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Dividend
Div	194,033	97,016	97,016	31,317	75,741	74,299	65,354	19.87%
YoY %	100.00%	0.00%	209.79%	-58.65%	1.94%	13.69%	-	-
Horiz. %	296.90%	148.45%	148.45%	47.92%	115.89%	113.69%	100.00%	-
Div Payout %	47.70%	22.57%	21.27%	19.53%	27.89%	20.87%	22.51%	-
YoY %	111.34%	6.11%	8.91%	-29.97%	33.64%	-7.29%	-	-
Horiz. %	211.91%	100.27%	94.49%	86.76%	123.90%	92.71%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Equity
Net Worth	2,512,227	2,259,473	1,947,997	1,542,058	1,542,060	1,417,541	1,401,122	10.21%
YoY %	11.19%	15.99%	26.32%	-0.00%	8.78%	1.17%	-	-
Horiz. %	179.30%	161.26%	139.03%	110.06%	110.06%	101.17%	100.00%	-
NOSH	510,615	255,307	255,307	255,307	253,604	250,733	247,720	12.80%
YoY %	100.00%	0.00%	0.00%	0.67%	1.15%	1.22%	-	-
Horiz. %	206.13%	103.06%	103.06%	103.06%	102.38%	101.22%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Ratio Analysis
NP Margin	21.62%	26.69%	29.44%	10.41%	17.18%	26.53%	23.52%	-
YoY %	-19.00%	-9.34%	182.80%	-39.41%	-35.24%	12.80%	-	-
Horiz. %	91.92%	113.48%	125.17%	44.26%	73.04%	112.80%	100.00%	-
ROE	16.19%	19.02%	23.41%	10.40%	17.61%	25.11%	20.72%	-
YoY %	-14.88%	-18.75%	125.10%	-40.94%	-29.87%	21.19%	-	-
Horiz. %	78.14%	91.80%	112.98%	50.19%	84.99%	121.19%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Per Share
RPS	368.42	630.65	606.80	603.36	619.12	535.73	532.21	-5.94%
YoY %	-41.58%	3.93%	0.57%	-2.55%	15.57%	0.66%	-	-
Horiz. %	69.22%	118.50%	114.02%	113.37%	116.33%	100.66%	100.00%	-
EPS	78.35	165.71	176.00	60.15	101.49	137.07	149.73	-10.22%
YoY %	-52.72%	-5.85%	192.60%	-40.73%	-25.96%	-8.46%	-	-
Horiz. %	52.33%	110.67%	117.54%	40.17%	67.78%	91.54%	100.00%	-
DPS	38.00	38.00	38.00	12.27	29.67	29.67	28.17	5.11%
YoY %	0.00%	0.00%	209.70%	-58.65%	0.00%	5.32%	-	-
Horiz. %	134.90%	134.90%	134.90%	43.56%	105.32%	105.32%	100.00%	-
NAPS	4.92	8.85	7.63	6.04	6.04	5.66	6.04	-3.35%
YoY %	-44.41%	15.99%	26.32%	0.00%	6.71%	-6.29%	-	-
Horiz. %	81.46%	146.52%	126.32%	100.00%	100.00%	93.71%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Adjusted Per Share Value based on latest NOSH - 255,307
RPS	368.42	315.33	303.40	301.68	309.56	262.77	241.79	7.26%
YoY %	16.84%	3.93%	0.57%	-2.55%	17.81%	8.68%	-	-
Horiz. %	152.37%	130.41%	125.48%	124.77%	128.03%	108.68%	100.00%	-
EPS	78.35	84.17	89.31	31.40	53.18	69.72	56.86	5.48%
YoY %	-6.91%	-5.76%	184.43%	-40.96%	-23.72%	22.62%	-	-
Horiz. %	137.79%	148.03%	157.07%	55.22%	93.53%	122.62%	100.00%	-
DPS	38.00	19.00	19.00	6.13	14.83	14.55	12.80	19.87%
YoY %	100.00%	0.00%	209.95%	-58.66%	1.92%	13.67%	-	-
Horiz. %	296.88%	148.44%	148.44%	47.89%	115.86%	113.67%	100.00%	-
NAPS	4.92	4.425	3.815	3.02	3.02	2.7761	2.744	10.21%
YoY %	11.19%	15.99%	26.32%	0.00%	8.79%	1.17%	-	-
Horiz. %	179.30%	161.26%	139.03%	110.06%	110.06%	101.17%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/23	30/11/22	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	-
Price	5.70	12.86	12.90	10.46	14.72	15.20	13.60	-
P/RPS	1.55	2.04	2.13	1.73	2.38	2.84	2.56	-8.01%
YoY %	-24.02%	-4.23%	23.12%	-27.31%	-16.20%	10.94%	-	-
Horiz. %	60.55%	79.69%	83.20%	67.58%	92.97%	110.94%	100.00%	-
P/EPS	7.15	7.64	7.22	16.66	13.84	10.69	10.87	-6.74%
YoY %	-6.41%	5.82%	-56.66%	20.38%	29.47%	-1.66%	-	-
Horiz. %	65.78%	70.29%	66.42%	153.27%	127.32%	98.34%	100.00%	-
EY	13.98	13.09	13.85	6.00	7.23	9.35	9.20	7.21%
YoY %	6.80%	-5.49%	130.83%	-17.01%	-22.67%	1.63%	-	-
Horiz. %	151.96%	142.28%	150.54%	65.22%	78.59%	101.63%	100.00%	-
DY	6.67	2.95	2.95	1.17	2.02	1.95	2.07	21.52%
YoY %	126.10%	0.00%	152.14%	-42.08%	3.59%	-5.80%	-	-
Horiz. %	322.22%	142.51%	142.51%	56.52%	97.58%	94.20%	100.00%	-
P/NAPS	1.16	1.45	1.69	1.73	2.44	2.69	2.25	-10.44%
YoY %	-20.00%	-14.20%	-2.31%	-29.10%	-9.29%	19.56%	-	-
Horiz. %	51.56%	64.44%	75.11%	76.89%	108.44%	119.56%	100.00%	-

	30/11/23	30/11/22	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	CAGR
Price Multiplier on Announcement Date
Date	21/12/23	21/12/22	23/12/21	21/12/20	19/12/19	20/12/18	21/12/17	-
Price	5.63	12.52	13.30	12.20	14.72	14.84	13.80	-
P/RPS	1.53	1.99	2.19	2.02	2.38	2.77	2.59	-8.39%
YoY %	-23.12%	-9.13%	8.42%	-15.13%	-14.08%	6.95%	-	-
Horiz. %	59.07%	76.83%	84.56%	77.99%	91.89%	106.95%	100.00%	-
P/EPS	7.07	7.44	7.45	19.43	13.84	10.44	11.03	-7.14%
YoY %	-4.97%	-0.13%	-61.66%	40.39%	32.57%	-5.35%	-	-
Horiz. %	64.10%	67.45%	67.54%	176.16%	125.48%	94.65%	100.00%	-
EY	14.15	13.45	13.43	5.15	7.23	9.58	9.07	7.69%
YoY %	5.20%	0.15%	160.78%	-28.77%	-24.53%	5.62%	-	-
Horiz. %	156.01%	148.29%	148.07%	56.78%	79.71%	105.62%	100.00%	-
DY	6.75	3.04	2.86	1.01	2.02	2.00	2.04	22.05%
YoY %	122.04%	6.29%	183.17%	-50.00%	1.00%	-1.96%	-	-
Horiz. %	330.88%	149.02%	140.20%	49.51%	99.02%	98.04%	100.00%	-
P/NAPS	1.14	1.41	1.74	2.02	2.44	2.62	2.28	-10.90%
YoY %	-19.15%	-18.97%	-13.86%	-17.21%	-6.87%	14.91%	-	-
Horiz. %	50.00%	61.84%	76.32%	88.60%	107.02%	114.91%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 12:05:00

EMA 5

5 Mins

SELL

2024-05-10 11:55:00

ADX

5 Mins

SELL

2024-05-10 11:35:00

EMA 5

5 Mins

BUY

2024-05-10 11:25:00

ADX

5 Mins

BUY

2024-05-10 11:10:00

OBV

10 Mins

SELL

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

MYEG

MY E.G. SERVICES BHD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

333

PTRANS

PERAK TRANSIT BERHAD

329

HLIND

HONG LEONG INDUSTRIES BHD

328

VSTECS

VSTECS BERHAD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

278

SNS

SNS NETWORK TECHNOLOGY BERHAD

220

PBBANK

PUBLIC BANK BHD

214

INARI

INARI AMERTRON BERHAD

212

Daily Stocks

HSI-CXG

0.20

+0.035

181,956,700

HSI-HUT

0.155

-0.035

111,876,800

MRCB

0.705

+0.015

68,323,300

PMHLDG

0.285

-0.01

63,779,400

TOPGLOV

0.95

+0.035

57,368,500

ICONIC

0.12

0.00

56,511,400

AHB

0.16

+0.015

53,336,800

SNS

0.495

-0.035

45,843,700

MYEG

0.99

+0.005

45,686,800

HSI-HU6

0.11

-0.025

45,283,500

More active Stocks

SBAGAN

5.55

+0.58

430,700

KLUANG

5.30

+0.49

130,800

KUCHAI

2.18

+0.35

1,128,100

NESTLE

128.80

+0.30

2,900

KOBAY

2.16

+0.23

6,166,600

MCEHLDG

1.94

+0.23

5,875,400

HSI-CVK

1.42

+0.21

100

MCEHLDG-WA

1.25

+0.16

1,719,600

HSI-CVY

0.76

+0.16

75,000

SAM

5.52

+0.15

496,900

More gainer Stocks

DLADY

32.22

-1.16

68,600

HEIM

23.60

-0.30

24,500

AJI

19.08

-0.20

201,700

PPB

15.60

-0.20

198,700

KLK

22.72

-0.20

87,800

PETGAS

18.06

-0.20

42,800

HSI-HS6

0.385

-0.18

247,700

MPI

30.84

-0.16

41,100

HSI-HUY

0.715

-0.155

21,300

VSTECS

3.44

-0.14

8,427,900

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