[AEONCR] YoY Cumulative Quarter Result on 28-Feb-2018 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
27-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
28-Feb-2018 [#4]
Profit Trend
QoQ- 37.8%
YoY- 13.22%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Revenue 1,561,660 1,598,775 1,365,843 1,235,122 1,101,955 965,234 965,234 10.08%
PBT 324,907 390,441 472,191 398,335 351,162 301,591 301,591 1.49%
Tax -90,950 -98,395 -117,567 -98,278 -86,135 -73,369 -73,369 4.38%
NP 233,957 292,046 354,624 300,057 265,027 228,222 228,222 0.49%
-
NP to SH 233,957 292,046 354,624 300,057 265,027 228,222 228,222 0.49%
-
Tax Rate 27.99% 25.20% 24.90% 24.67% 24.53% 24.33% 24.33% -
Total Cost 1,327,703 1,306,729 1,011,219 935,065 836,928 737,012 737,012 12.47%
-
Net Worth 1,692,690 1,567,591 1,526,741 1,580,632 954,720 834,659 834,659 15.17%
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Div 74,549 92,549 113,867 102,058 90,720 91,046 91,046 -3.91%
Div Payout % 31.86% 31.69% 32.11% 34.01% 34.23% 39.89% 39.89% -
Equity
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Net Worth 1,692,690 1,567,591 1,526,741 1,580,632 954,720 834,659 834,659 15.17%
NOSH 255,307 253,619 250,802 248,449 144,000 153,148 153,148 10.74%
Ratio Analysis
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
NP Margin 14.98% 18.27% 25.96% 24.29% 24.05% 23.64% 23.64% -
ROE 13.82% 18.63% 23.23% 18.98% 27.76% 27.34% 27.34% -
Per Share
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
RPS 611.68 626.21 534.98 497.76 765.25 630.26 630.26 -0.59%
EPS 87.67 107.48 133.55 143.01 174.55 149.02 149.02 -10.05%
DPS 29.20 36.25 44.60 41.13 63.00 59.45 59.45 -13.24%
NAPS 6.63 6.14 5.98 6.37 6.63 5.45 5.45 3.99%
Adjusted Per Share Value based on latest NOSH - 248,449
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
RPS 305.93 313.20 267.57 241.96 215.88 189.09 189.09 10.08%
EPS 45.83 57.21 69.47 58.78 51.92 44.71 44.71 0.49%
DPS 14.60 18.13 22.31 19.99 17.77 17.84 17.84 -3.92%
NAPS 3.316 3.0709 2.9909 3.0965 1.8703 1.6351 1.6351 15.17%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 -
Price 11.72 13.80 16.54 13.30 15.70 11.92 11.72 -
P/RPS 1.92 2.20 3.09 2.67 2.05 1.89 1.86 0.63%
P/EPS 12.79 12.06 11.91 11.00 8.53 8.00 7.86 10.21%
EY 7.82 8.29 8.40 9.09 11.72 12.50 12.72 -9.26%
DY 2.49 2.63 2.70 3.09 4.01 4.99 5.07 -13.24%
P/NAPS 1.77 2.25 2.77 2.09 2.37 2.19 2.15 -3.81%
Price Multiplier on Announcement Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Date 08/04/21 09/04/20 25/04/19 27/04/18 25/04/17 21/04/16 - -
Price 12.40 9.14 16.78 12.82 16.30 12.78 0.00 -
P/RPS 2.03 1.46 3.14 2.58 2.13 2.03 0.00 -
P/EPS 13.53 7.99 12.08 10.60 8.86 8.58 0.00 -
EY 7.39 12.52 8.28 9.43 11.29 11.66 0.00 -
DY 2.35 3.97 2.66 3.21 3.87 4.65 0.00 -
P/NAPS 1.87 1.49 2.81 2.01 2.46 2.34 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