[AEONCR] YoY Annualized Quarter Result on 31-Aug-2018 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-Aug-2018 [#2]
Profit Trend
QoQ- -9.37%
YoY- 22.2%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 1,570,882 1,507,690 1,566,068 1,315,620 1,227,208 1,061,532 922,324 9.27%
PBT 636,006 227,144 359,088 477,992 395,324 314,582 281,076 14.56%
Tax -158,856 -70,966 -91,634 -118,242 -100,930 -78,740 -67,622 15.28%
NP 477,150 156,178 267,454 359,750 294,394 235,842 213,454 14.33%
-
NP to SH 477,150 156,178 267,454 359,750 294,394 235,842 213,454 14.33%
-
Tax Rate 24.98% 31.24% 25.52% 24.74% 25.53% 25.03% 24.06% -
Total Cost 1,093,732 1,351,512 1,298,614 955,870 932,814 825,690 708,870 7.48%
-
Net Worth 1,894,383 1,524,188 1,549,719 1,392,929 976,214 906,261 773,540 16.08%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div 145,525 46,976 113,612 111,084 85,061 93,224 - -
Div Payout % 30.50% 30.08% 42.48% 30.88% 28.89% 39.53% - -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 1,894,383 1,524,188 1,549,719 1,392,929 976,214 906,261 773,540 16.08%
NOSH 255,307 253,651 250,893 249,735 201,281 152,826 153,785 8.80%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 30.37% 10.36% 17.08% 27.34% 23.99% 22.22% 23.14% -
ROE 25.19% 10.25% 17.26% 25.83% 30.16% 26.02% 27.59% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 615.29 590.54 613.40 527.03 609.70 694.60 599.75 0.42%
EPS 182.94 57.20 97.46 138.90 146.26 154.32 138.80 4.70%
DPS 57.00 18.40 44.50 44.50 42.26 61.00 0.00 -
NAPS 7.42 5.97 6.07 5.58 4.85 5.93 5.03 6.68%
Adjusted Per Share Value based on latest NOSH - 249,735
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 307.73 295.35 306.79 257.73 240.41 207.95 180.68 9.27%
EPS 93.47 30.60 52.39 70.47 57.67 46.20 41.82 14.33%
DPS 28.51 9.20 22.26 21.76 16.66 18.26 0.00 -
NAPS 3.7111 2.9859 3.0359 2.7287 1.9124 1.7754 1.5154 16.08%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 12.06 9.04 15.00 15.10 12.48 14.98 12.18 -
P/RPS 1.96 1.53 2.45 2.87 2.05 2.16 2.03 -0.58%
P/EPS 6.45 14.78 14.32 10.48 8.53 9.71 8.78 -5.00%
EY 15.50 6.77 6.98 9.54 11.72 10.30 11.40 5.24%
DY 4.73 2.04 2.97 2.95 3.39 4.07 0.00 -
P/NAPS 1.63 1.51 2.47 2.71 2.57 2.53 2.42 -6.36%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 28/09/21 29/09/20 26/09/19 04/10/18 05/10/17 04/10/16 06/10/15 -
Price 11.88 10.60 14.96 15.86 12.80 14.60 13.58 -
P/RPS 1.93 1.79 2.44 3.01 2.10 2.10 2.26 -2.59%
P/EPS 6.36 17.33 14.28 11.01 8.75 9.46 9.78 -6.91%
EY 15.73 5.77 7.00 9.09 11.43 10.57 10.22 7.44%
DY 4.80 1.74 2.97 2.81 3.30 4.18 0.00 -
P/NAPS 1.60 1.78 2.46 2.84 2.64 2.46 2.70 -8.34%

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