[AEONCR] YoY Annualized Quarter Result on 31-May-2017 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-May-2017 [#1]
Profit Trend
QoQ- 14.42%
YoY- 20.86%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 1,541,088 1,514,352 1,302,872 1,209,128 1,046,552 929,756 0 -
PBT 148,344 450,672 527,052 407,476 336,464 305,064 0 -
Tax -43,228 -112,272 -130,112 -104,228 -85,556 -72,100 0 -
NP 105,116 338,400 396,940 303,248 250,908 232,964 0 -
-
NP to SH 105,116 338,400 396,940 303,248 250,908 232,964 0 -
-
Tax Rate 29.14% 24.91% 24.69% 25.58% 25.43% 23.63% - -
Total Cost 1,435,972 1,175,952 905,932 905,880 795,644 696,792 0 -
-
Net Worth 1,534,401 1,593,121 1,356,183 1,026,720 905,920 782,479 0 -
Dividend
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 1,534,401 1,593,121 1,356,183 1,026,720 905,920 782,479 0 -
NOSH 253,625 250,868 249,199 144,000 152,769 153,427 144,017 9.88%
Ratio Analysis
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 6.82% 22.35% 30.47% 25.08% 23.97% 25.06% 0.00% -
ROE 6.85% 21.24% 29.27% 29.54% 27.70% 29.77% 0.00% -
Per Share
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 603.62 593.15 523.58 839.67 685.05 605.99 0.00 -
EPS 41.16 130.76 153.72 200.60 164.24 151.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.01 6.24 5.45 7.13 5.93 5.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 144,000
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 301.90 296.66 255.24 236.87 205.02 182.14 0.00 -
EPS 20.59 66.29 77.76 59.41 49.15 45.64 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0059 3.121 2.6568 2.0114 1.7747 1.5329 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 8.98 16.10 14.80 19.20 13.58 14.70 15.34 -
P/RPS 1.49 2.71 2.83 2.29 1.98 2.43 0.00 -
P/EPS 21.81 12.15 9.28 9.12 8.27 9.68 0.00 -
EY 4.58 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 0.00 -
P/NAPS 1.49 2.58 2.72 2.69 2.29 2.88 0.00 -
Price Multiplier on Announcement Date
31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 25/06/20 27/06/19 28/06/18 04/07/17 30/06/16 25/06/15 - -
Price 9.68 16.92 13.90 19.08 12.94 14.18 0.00 -
P/RPS 1.60 2.85 2.65 2.27 1.89 2.34 0.00 -
P/EPS 23.51 12.77 8.71 9.06 7.88 9.34 0.00 -
EY 4.25 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 0.00 -
P/NAPS 1.61 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