[AEONCR] YoY Annualized Quarter Result on 31-May-2016 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-May-2016 [#1]
Profit Trend
QoQ- 9.94%
YoY- 7.7%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 1,514,352 1,302,872 1,209,128 1,046,552 929,756 0 -
PBT 450,672 527,052 407,476 336,464 305,064 0 -
Tax -112,272 -130,112 -104,228 -85,556 -72,100 0 -
NP 338,400 396,940 303,248 250,908 232,964 0 -
-
NP to SH 338,400 396,940 303,248 250,908 232,964 0 -
-
Tax Rate 24.91% 24.69% 25.58% 25.43% 23.63% - -
Total Cost 1,175,952 905,932 905,880 795,644 696,792 0 -
-
Net Worth 1,593,121 1,356,183 1,026,720 905,920 782,479 0 -
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 1,593,121 1,356,183 1,026,720 905,920 782,479 0 -
NOSH 250,868 249,199 144,000 152,769 153,427 144,017 11.73%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 22.35% 30.47% 25.08% 23.97% 25.06% 0.00% -
ROE 21.24% 29.27% 29.54% 27.70% 29.77% 0.00% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 593.15 523.58 839.67 685.05 605.99 0.00 -
EPS 130.76 153.72 200.60 164.24 151.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.24 5.45 7.13 5.93 5.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 152,769
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 296.57 255.16 236.80 204.96 182.09 0.00 -
EPS 66.27 77.74 59.39 49.14 45.62 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.12 2.656 2.0108 1.7742 1.5324 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 16.10 14.80 19.20 13.58 14.70 15.34 -
P/RPS 2.71 2.83 2.29 1.98 2.43 0.00 -
P/EPS 12.15 9.28 9.12 8.27 9.68 0.00 -
EY 8.23 10.78 10.97 12.09 10.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.72 2.69 2.29 2.88 0.00 -
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 27/06/19 28/06/18 04/07/17 30/06/16 25/06/15 - -
Price 16.92 13.90 19.08 12.94 14.18 0.00 -
P/RPS 2.85 2.65 2.27 1.89 2.34 0.00 -
P/EPS 12.77 8.71 9.06 7.88 9.34 0.00 -
EY 7.83 11.48 11.04 12.69 10.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.55 2.68 2.18 2.78 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