[AEONCR] YoY Annualized Quarter Result on 31-Aug-2022 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
29-Sep-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-Aug-2022 [#2]
Profit Trend
QoQ- -26.8%
YoY- 0.06%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 2,127,376 1,848,808 1,579,484 1,570,882 1,507,690 1,566,068 1,315,620 8.33%
PBT 491,922 582,290 631,164 636,006 227,144 359,088 477,992 0.47%
Tax -136,780 -143,186 -153,728 -158,856 -70,966 -91,634 -118,242 2.45%
NP 355,142 439,104 477,436 477,150 156,178 267,454 359,750 -0.21%
-
NP to SH 355,142 439,104 477,436 477,150 156,178 267,454 359,750 -0.21%
-
Tax Rate 27.81% 24.59% 24.36% 24.98% 31.24% 25.52% 24.74% -
Total Cost 1,772,234 1,409,704 1,102,048 1,093,732 1,351,512 1,298,614 955,870 10.82%
-
Net Worth 2,726,363 2,502,015 2,231,389 1,894,383 1,524,188 1,549,719 1,392,929 11.83%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div 145,508 145,525 145,525 145,525 46,976 113,612 111,084 4.59%
Div Payout % 40.97% 33.14% 30.48% 30.50% 30.08% 42.48% 30.88% -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 2,726,363 2,502,015 2,231,389 1,894,383 1,524,188 1,549,719 1,392,929 11.83%
NOSH 510,554 255,307 255,307 255,307 253,651 250,893 249,735 12.64%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin 16.69% 23.75% 30.23% 30.37% 10.36% 17.08% 27.34% -
ROE 13.03% 17.55% 21.40% 25.19% 10.25% 17.26% 25.83% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 416.68 724.15 618.66 615.29 590.54 613.40 527.03 -3.83%
EPS 69.56 168.04 183.06 182.94 57.20 97.46 138.90 -10.87%
DPS 28.50 57.00 57.00 57.00 18.40 44.50 44.50 -7.15%
NAPS 5.34 9.80 8.74 7.42 5.97 6.07 5.58 -0.72%
Adjusted Per Share Value based on latest NOSH - 255,307
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 416.76 362.19 309.42 307.74 295.36 306.80 257.73 8.33%
EPS 69.57 86.02 93.53 93.47 30.60 52.39 70.48 -0.21%
DPS 28.51 28.51 28.51 28.51 9.20 22.26 21.76 4.60%
NAPS 5.341 4.9015 4.3713 3.7111 2.9859 3.0359 2.7288 11.83%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 7.10 11.00 14.10 12.06 9.04 15.00 15.10 -
P/RPS 1.70 1.52 2.28 1.96 1.53 2.45 2.87 -8.35%
P/EPS 10.21 6.40 7.54 6.45 14.78 14.32 10.48 -0.43%
EY 9.80 15.64 13.26 15.50 6.77 6.98 9.54 0.44%
DY 4.01 5.18 4.04 4.73 2.04 2.97 2.95 5.24%
P/NAPS 1.33 1.12 1.61 1.63 1.51 2.47 2.71 -11.17%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 26/09/24 26/09/23 29/09/22 28/09/21 29/09/20 26/09/19 04/10/18 -
Price 7.35 11.44 13.48 11.88 10.60 14.96 15.86 -
P/RPS 1.76 1.58 2.18 1.93 1.79 2.44 3.01 -8.54%
P/EPS 10.57 6.65 7.21 6.36 17.33 14.28 11.01 -0.67%
EY 9.46 15.03 13.87 15.73 5.77 7.00 9.09 0.66%
DY 3.88 4.98 4.23 4.80 1.74 2.97 2.81 5.51%
P/NAPS 1.38 1.17 1.54 1.60 1.78 2.46 2.84 -11.32%

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