[AEONCR] YoY Cumulative Quarter Result on 28-Feb-2019 [#4]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

25-Apr-2019

Admission Sponsor

Sponsor

Financial Year

28-Feb-2019

Quarter

28-Feb-2019 [#4]

Profit Trend

QoQ- 32.81%

YoY- 18.19%

Quarter Report

ACSM - Quarterly Results for the Fourth Quarter ended 28.02.2019.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Cumulative Result
Revenue	1,524,880	1,561,660	1,598,775	1,365,843	1,235,122	1,101,955	965,234	7.91%
YoY %	-2.36%	-2.32%	17.05%	10.58%	12.08%	14.16%	-	-
Horiz. %	157.98%	161.79%	165.64%	141.50%	127.96%	114.16%	100.00%	-
PBT	526,820	324,907	390,441	472,191	398,335	351,162	301,591	9.73%
YoY %	62.14%	-16.78%	-17.31%	18.54%	13.43%	16.44%	-	-
Horiz. %	174.68%	107.73%	129.46%	156.57%	132.08%	116.44%	100.00%	-
Tax	-161,401	-90,950	-98,395	-117,567	-98,278	-86,135	-73,369	14.03%
YoY %	-77.46%	7.57%	16.31%	-19.63%	-14.10%	-17.40%	-	-
Horiz. %	219.99%	123.96%	134.11%	160.24%	133.95%	117.40%	100.00%	-
NP	365,419	233,957	292,046	354,624	300,057	265,027	228,222	8.15%
YoY %	56.19%	-19.89%	-17.65%	18.19%	13.22%	16.13%	-	-
Horiz. %	160.12%	102.51%	127.97%	155.39%	131.48%	116.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	365,419	233,957	292,046	354,624	300,057	265,027	228,222	8.15%
YoY %	56.19%	-19.89%	-17.65%	18.19%	13.22%	16.13%	-	-
Horiz. %	160.12%	102.51%	127.97%	155.39%	131.48%	116.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.64%	27.99%	25.20%	24.90%	24.67%	24.53%	24.33%	-
YoY %	9.47%	11.07%	1.20%	0.93%	0.57%	0.82%	-	-
Horiz. %	125.94%	115.04%	103.58%	102.34%	101.40%	100.82%	100.00%	-
Total Cost	1,159,461	1,327,703	1,306,729	1,011,219	935,065	836,928	737,012	7.84%
YoY %	-12.67%	1.61%	29.22%	8.14%	11.73%	13.56%	-	-
Horiz. %	157.32%	180.15%	177.30%	137.21%	126.87%	113.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,001,612	1,692,690	1,567,591	1,526,741	1,580,632	954,720	834,659	15.68%
YoY %	18.25%	7.98%	2.68%	-3.41%	65.56%	14.38%	-	-
Horiz. %	239.81%	202.80%	187.81%	182.92%	189.37%	114.38%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Dividend
Div	123,824	74,549	92,549	113,867	102,058	90,720	91,046	5.25%
YoY %	66.10%	-19.45%	-18.72%	11.57%	12.50%	-0.36%	-	-
Horiz. %	136.00%	81.88%	101.65%	125.07%	112.09%	99.64%	100.00%	-
Div Payout %	33.89%	31.86%	31.69%	32.11%	34.01%	34.23%	39.89%	-
YoY %	6.37%	0.54%	-1.31%	-5.59%	-0.64%	-14.19%	-	-
Horiz. %	84.96%	79.87%	79.44%	80.50%	85.26%	85.81%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Equity
Net Worth	2,001,612	1,692,690	1,567,591	1,526,741	1,580,632	954,720	834,659	15.68%
YoY %	18.25%	7.98%	2.68%	-3.41%	65.56%	14.38%	-	-
Horiz. %	239.81%	202.80%	187.81%	182.92%	189.37%	114.38%	100.00%	-
NOSH	255,307	255,307	253,619	250,802	248,449	144,000	153,148	8.88%
YoY %	0.00%	0.67%	1.12%	0.95%	72.53%	-5.97%	-	-
Horiz. %	166.71%	166.71%	165.60%	163.76%	162.23%	94.03%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Ratio Analysis
NP Margin	23.96%	14.98%	18.27%	25.96%	24.29%	24.05%	23.64%	-
YoY %	59.95%	-18.01%	-29.62%	6.88%	1.00%	1.73%	-	-
Horiz. %	101.35%	63.37%	77.28%	109.81%	102.75%	101.73%	100.00%	-
ROE	18.26%	13.82%	18.63%	23.23%	18.98%	27.76%	27.34%	-
YoY %	32.13%	-25.82%	-19.80%	22.39%	-31.63%	1.54%	-	-
Horiz. %	66.79%	50.55%	68.14%	84.97%	69.42%	101.54%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Per Share
RPS	597.27	611.68	626.21	534.98	497.76	765.25	630.26	-0.89%
YoY %	-2.36%	-2.32%	17.05%	7.48%	-34.95%	21.42%	-	-
Horiz. %	94.77%	97.05%	99.36%	84.88%	78.98%	121.42%	100.00%	-
EPS	139.17	87.67	107.48	133.55	143.01	174.55	149.02	-1.13%
YoY %	58.74%	-18.43%	-19.52%	-6.61%	-18.07%	17.13%	-	-
Horiz. %	93.39%	58.83%	72.12%	89.62%	95.97%	117.13%	100.00%	-
DPS	48.50	29.20	36.25	44.60	41.13	63.00	59.45	-3.33%
YoY %	66.10%	-19.45%	-18.72%	8.44%	-34.71%	5.97%	-	-
Horiz. %	81.58%	49.12%	60.98%	75.02%	69.18%	105.97%	100.00%	-
NAPS	7.84	6.63	6.14	5.98	6.37	6.63	5.45	6.24%
YoY %	18.25%	7.98%	2.68%	-6.12%	-3.92%	21.65%	-	-
Horiz. %	143.85%	121.65%	112.66%	109.72%	116.88%	121.65%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Adjusted Per Share Value based on latest NOSH - 250,802
RPS	298.64	305.84	313.11	267.49	241.89	215.81	189.03	7.91%
YoY %	-2.35%	-2.32%	17.05%	10.58%	12.08%	14.17%	-	-
Horiz. %	157.99%	161.79%	165.64%	141.51%	127.96%	114.17%	100.00%	-
EPS	71.56	45.82	57.19	69.45	58.76	51.90	44.70	8.15%
YoY %	56.18%	-19.88%	-17.65%	18.19%	13.22%	16.11%	-	-
Horiz. %	160.09%	102.51%	127.94%	155.37%	131.45%	116.11%	100.00%	-
DPS	24.25	14.60	18.13	22.30	19.99	17.77	17.83	5.25%
YoY %	66.10%	-19.47%	-18.70%	11.56%	12.49%	-0.34%	-	-
Horiz. %	136.01%	81.88%	101.68%	125.07%	112.11%	99.66%	100.00%	-
NAPS	3.92	3.315	3.07	2.99	3.0955	1.8697	1.6346	15.68%
YoY %	18.25%	7.98%	2.68%	-3.41%	65.56%	14.38%	-	-
Horiz. %	239.81%	202.80%	187.81%	182.92%	189.37%	114.38%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/22	26/02/21	28/02/20	28/02/19	28/02/18	28/02/17	29/02/16	-
Price	14.68	11.72	13.80	16.54	13.30	15.70	11.92	-
P/RPS	2.46	1.92	2.20	3.09	2.67	2.05	1.89	4.48%
YoY %	28.12%	-12.73%	-28.80%	15.73%	30.24%	8.47%	-	-
Horiz. %	130.16%	101.59%	116.40%	163.49%	141.27%	108.47%	100.00%	-
P/EPS	10.26	12.79	12.06	11.91	11.00	8.53	8.00	4.23%
YoY %	-19.78%	6.05%	1.26%	8.27%	28.96%	6.62%	-	-
Horiz. %	128.25%	159.88%	150.75%	148.88%	137.50%	106.62%	100.00%	-
EY	9.75	7.82	8.29	8.40	9.09	11.72	12.50	-4.05%
YoY %	24.68%	-5.67%	-1.31%	-7.59%	-22.44%	-6.24%	-	-
Horiz. %	78.00%	62.56%	66.32%	67.20%	72.72%	93.76%	100.00%	-
DY	3.30	2.49	2.63	2.70	3.09	4.01	4.99	-6.65%
YoY %	32.53%	-5.32%	-2.59%	-12.62%	-22.94%	-19.64%	-	-
Horiz. %	66.13%	49.90%	52.71%	54.11%	61.92%	80.36%	100.00%	-
P/NAPS	1.87	1.77	2.25	2.77	2.09	2.37	2.19	-2.59%
YoY %	5.65%	-21.33%	-18.77%	32.54%	-11.81%	8.22%	-	-
Horiz. %	85.39%	80.82%	102.74%	126.48%	95.43%	108.22%	100.00%	-

	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	28/02/17	29/02/16	CAGR
Price Multiplier on Announcement Date
Date	05/04/22	08/04/21	09/04/20	25/04/19	27/04/18	25/04/17	21/04/16	-
Price	15.30	12.40	9.14	16.78	12.82	16.30	12.78	-
P/RPS	2.56	2.03	1.46	3.14	2.58	2.13	2.03	3.94%
YoY %	26.11%	39.04%	-53.50%	21.71%	21.13%	4.93%	-	-
Horiz. %	126.11%	100.00%	71.92%	154.68%	127.09%	104.93%	100.00%	-
P/EPS	10.69	13.53	7.99	12.08	10.60	8.86	8.58	3.73%
YoY %	-20.99%	69.34%	-33.86%	13.96%	19.64%	3.26%	-	-
Horiz. %	124.59%	157.69%	93.12%	140.79%	123.54%	103.26%	100.00%	-
EY	9.35	7.39	12.52	8.28	9.43	11.29	11.66	-3.61%
YoY %	26.52%	-40.97%	51.21%	-12.20%	-16.47%	-3.17%	-	-
Horiz. %	80.19%	63.38%	107.38%	71.01%	80.87%	96.83%	100.00%	-
DY	3.17	2.35	3.97	2.66	3.21	3.87	4.65	-6.18%
YoY %	34.89%	-40.81%	49.25%	-17.13%	-17.05%	-16.77%	-	-
Horiz. %	68.17%	50.54%	85.38%	57.20%	69.03%	83.23%	100.00%	-
P/NAPS	1.95	1.87	1.49	2.81	2.01	2.46	2.34	-2.99%
YoY %	4.28%	25.50%	-46.98%	39.80%	-18.29%	5.13%	-	-
Horiz. %	83.33%	79.91%	63.68%	120.09%	85.90%	105.13%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 07 May 2024

MQ Trader

MQ Trading Signals

2024-05-07 16:35:00

EMA 5

5 Mins

BUY

2024-05-07 16:05:00

EMA 5

5 Mins

SELL

2024-05-07 16:00:00

OBV

10 Mins

SELL

2024-05-07 16:00:00

ADX

5 Mins

SELL

2024-05-07 15:20:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

413

MPI

MALAYSIAN PACIFIC INDUSTRIES

351

PTRANS

PERAK TRANSIT BERHAD

345

HLIND

HONG LEONG INDUSTRIES BHD

340

SNS

SNS NETWORK TECHNOLOGY BERHAD

324

MYEG

MY E.G. SERVICES BHD

319

DNEX

DAGANG NEXCHANGE BERHAD

301

YTL

YTL CORPORATION BHD

267

CAPITALA

CAPITAL A BERHAD

242

Daily Stocks

INGENIEU

0.085

-0.025

856,141,500

INIX-OR

0.02

0.00

141,839,900

TWL

0.025

0.00

126,277,900

ICONIC

0.13

+0.015

125,972,400

HSI-CXG

0.165

-0.015

119,324,100

MYEG

0.92

+0.005

111,543,500

ICONIC-WA

0.045

0.00

105,060,400

CAPITALA

0.90

+0.06

90,134,700

HSI-HUT

0.21

+0.005

87,152,100

VELESTO

0.27

+0.005

85,685,500

More active Stocks

CARLSBG

19.40

+0.70

587,600

HLFG

17.52

+0.42

569,300

HEIM

23.72

+0.40

223,300

CHGP

2.80

+0.39

2,231,500

HLBANK

19.70

+0.36

940,700

PANAMY

19.46

+0.34

75,900

MPI

31.30

+0.30

235,800

NESTLE

128.30

+0.30

77,000

PETDAG

21.88

+0.22

232,500

RANHILL

1.38

+0.19

42,141,800

More gainer Stocks

AJI

19.54

-0.50

510,400

DLADY

34.30

-0.20

16,700

BIPORT

6.11

-0.19

1,100

ORIENT

6.97

-0.18

1,220,900

SAM

5.36

-0.18

604,900

PLB

1.01

-0.14

63,800

MAHSING-C61

0.07

-0.13

500

HENGYUAN

2.85

-0.12

1,062,400

LPI

12.08

-0.12

96,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More