[AEONCR] YoY Annualized Quarter Result on 31-May-2020 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
31-May-2020 [#1]
Profit Trend
QoQ- -64.01%
YoY- -68.94%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 1,810,696 1,562,284 1,643,864 1,541,088 1,514,352 1,302,872 1,209,128 6.95%
PBT 527,656 862,140 863,432 148,344 450,672 527,052 407,476 4.39%
Tax -130,204 -209,864 -211,064 -43,228 -112,272 -130,112 -104,228 3.77%
NP 397,452 652,276 652,368 105,116 338,400 396,940 303,248 4.60%
-
NP to SH 397,452 652,276 652,368 105,116 338,400 396,940 303,248 4.60%
-
Tax Rate 24.68% 24.34% 24.44% 29.14% 24.91% 24.69% 25.58% -
Total Cost 1,413,244 910,008 991,496 1,435,972 1,175,952 905,932 905,880 7.69%
-
Net Worth 2,430,529 2,221,176 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 15.43%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 2,430,529 2,221,176 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 15.43%
NOSH 255,307 255,307 255,307 253,625 250,868 249,199 144,000 10.00%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin 21.95% 41.75% 39.69% 6.82% 22.35% 30.47% 25.08% -
ROE 16.35% 29.37% 34.91% 6.85% 21.24% 29.27% 29.54% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 709.22 611.92 643.88 603.62 593.15 523.58 839.67 -2.77%
EPS 155.68 255.48 255.52 41.16 130.76 153.72 200.60 -4.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.52 8.70 7.32 6.01 6.24 5.45 7.13 4.93%
Adjusted Per Share Value based on latest NOSH - 253,625
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 354.71 306.05 322.03 301.90 296.66 255.23 236.87 6.95%
EPS 77.86 127.78 127.80 20.59 66.29 77.76 59.41 4.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7614 4.3512 3.6611 3.0059 3.1209 2.6567 2.0113 15.43%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 -
Price 11.40 14.56 11.90 8.98 16.10 14.80 19.20 -
P/RPS 1.61 2.38 1.85 1.49 2.71 2.83 2.29 -5.70%
P/EPS 7.32 5.70 4.66 21.81 12.15 9.28 9.12 -3.59%
EY 13.66 17.55 21.47 4.58 8.23 10.78 10.97 3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.67 1.63 1.49 2.58 2.72 2.69 -12.58%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 CAGR
Date 10/07/23 04/07/22 06/07/21 25/06/20 27/06/19 28/06/18 04/07/17 -
Price 11.18 13.62 11.78 9.68 16.92 13.90 19.08 -
P/RPS 1.58 2.23 1.83 1.60 2.85 2.65 2.27 -5.85%
P/EPS 7.18 5.33 4.61 23.51 12.77 8.71 9.06 -3.80%
EY 13.92 18.76 21.69 4.25 7.83 11.48 11.04 3.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.57 1.61 1.61 2.71 2.55 2.68 -12.89%

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