[AEONCR] YoY Annualized Quarter Result on 31-May-2021 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
06-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 178.84%
YoY- 520.62%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 2,089,036 1,810,696 1,562,284 1,643,864 1,541,088 1,514,352 1,302,872 8.17%
PBT 579,300 527,656 862,140 863,432 148,344 450,672 527,052 1.58%
Tax -153,648 -130,204 -209,864 -211,064 -43,228 -112,272 -130,112 2.80%
NP 425,652 397,452 652,276 652,368 105,116 338,400 396,940 1.16%
-
NP to SH 425,652 397,452 652,276 652,368 105,116 338,400 396,940 1.16%
-
Tax Rate 26.52% 24.68% 24.34% 24.44% 29.14% 24.91% 24.69% -
Total Cost 1,663,384 1,413,244 910,008 991,496 1,435,972 1,175,952 905,932 10.64%
-
Net Worth 2,731,792 2,430,529 2,221,176 1,868,852 1,534,401 1,593,121 1,356,183 12.36%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 2,731,792 2,430,529 2,221,176 1,868,852 1,534,401 1,593,121 1,356,183 12.36%
NOSH 510,615 255,307 255,307 255,307 253,625 250,868 249,199 12.68%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 20.38% 21.95% 41.75% 39.69% 6.82% 22.35% 30.47% -
ROE 15.58% 16.35% 29.37% 34.91% 6.85% 21.24% 29.27% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 409.12 709.22 611.92 643.88 603.62 593.15 523.58 -4.02%
EPS 83.36 155.68 255.48 255.52 41.16 130.76 153.72 -9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.35 9.52 8.70 7.32 6.01 6.24 5.45 -0.30%
Adjusted Per Share Value based on latest NOSH - 255,307
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 409.25 354.72 306.05 322.04 301.90 296.66 255.24 8.17%
EPS 83.39 77.86 127.78 127.80 20.59 66.29 77.76 1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3516 4.7615 4.3513 3.6611 3.0059 3.121 2.6568 12.36%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 7.24 11.40 14.56 11.90 8.98 16.10 14.80 -
P/RPS 1.77 1.61 2.38 1.85 1.49 2.71 2.83 -7.51%
P/EPS 8.69 7.32 5.70 4.66 21.81 12.15 9.28 -1.08%
EY 11.51 13.66 17.55 21.47 4.58 8.23 10.78 1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.20 1.67 1.63 1.49 2.58 2.72 -11.01%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 10/07/24 10/07/23 04/07/22 06/07/21 25/06/20 27/06/19 28/06/18 -
Price 7.24 11.18 13.62 11.78 9.68 16.92 13.90 -
P/RPS 1.77 1.58 2.23 1.83 1.60 2.85 2.65 -6.49%
P/EPS 8.69 7.18 5.33 4.61 23.51 12.77 8.71 -0.03%
EY 11.51 13.92 18.76 21.69 4.25 7.83 11.48 0.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.17 1.57 1.61 1.61 2.71 2.55 -10.04%

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