[AEONCR] YoY Annualized Quarter Result on 31-May-2019 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
27-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-May-2019 [#1]
Profit Trend
QoQ- -4.57%
YoY- -14.75%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Revenue 1,562,284 1,643,864 1,541,088 1,514,352 1,302,872 1,209,128 1,046,552 6.90%
PBT 862,140 863,432 148,344 450,672 527,052 407,476 336,464 16.97%
Tax -209,864 -211,064 -43,228 -112,272 -130,112 -104,228 -85,556 16.12%
NP 652,276 652,368 105,116 338,400 396,940 303,248 250,908 17.25%
-
NP to SH 652,276 652,368 105,116 338,400 396,940 303,248 250,908 17.25%
-
Tax Rate 24.34% 24.44% 29.14% 24.91% 24.69% 25.58% 25.43% -
Total Cost 910,008 991,496 1,435,972 1,175,952 905,932 905,880 795,644 2.26%
-
Net Worth 2,221,176 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 905,920 16.11%
Dividend
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 2,221,176 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 905,920 16.11%
NOSH 255,307 255,307 253,625 250,868 249,199 144,000 152,769 8.93%
Ratio Analysis
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 41.75% 39.69% 6.82% 22.35% 30.47% 25.08% 23.97% -
ROE 29.37% 34.91% 6.85% 21.24% 29.27% 29.54% 27.70% -
Per Share
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 611.92 643.88 603.62 593.15 523.58 839.67 685.05 -1.86%
EPS 255.48 255.52 41.16 130.76 153.72 200.60 164.24 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.70 7.32 6.01 6.24 5.45 7.13 5.93 6.59%
Adjusted Per Share Value based on latest NOSH - 250,868
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
RPS 306.05 322.03 301.90 296.66 255.23 236.87 205.02 6.90%
EPS 127.78 127.80 20.59 66.29 77.76 59.41 49.15 17.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3512 3.6611 3.0059 3.1209 2.6567 2.0113 1.7747 16.11%
Price Multiplier on Financial Quarter End Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 -
Price 14.56 11.90 8.98 16.10 14.80 19.20 13.58 -
P/RPS 2.38 1.85 1.49 2.71 2.83 2.29 1.98 3.11%
P/EPS 5.70 4.66 21.81 12.15 9.28 9.12 8.27 -6.01%
EY 17.55 21.47 4.58 8.23 10.78 10.97 12.09 6.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.63 1.49 2.58 2.72 2.69 2.29 -5.12%
Price Multiplier on Announcement Date
31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 CAGR
Date 04/07/22 06/07/21 25/06/20 27/06/19 28/06/18 04/07/17 30/06/16 -
Price 13.62 11.78 9.68 16.92 13.90 19.08 12.94 -
P/RPS 2.23 1.83 1.60 2.85 2.65 2.27 1.89 2.79%
P/EPS 5.33 4.61 23.51 12.77 8.71 9.06 7.88 -6.30%
EY 18.76 21.69 4.25 7.83 11.48 11.04 12.69 6.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.61 1.61 2.71 2.55 2.68 2.18 -5.32%

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