[AEONCR] YoY Cumulative Quarter Result on 30-Nov-2015 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
22-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
30-Nov-2015 [#3]
Profit Trend
QoQ- 50.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 1,006,307 925,949 811,113 706,942 0 -
PBT 357,068 292,969 248,098 211,040 0 -
Tax -90,057 -75,220 -63,124 -50,951 0 -
NP 267,011 217,749 184,974 160,089 0 -
-
NP to SH 267,011 217,749 184,974 160,089 0 -
-
Tax Rate 25.22% 25.68% 25.44% 24.14% - -
Total Cost 739,296 708,200 626,139 546,853 0 -
-
Net Worth 1,417,541 1,401,122 882,720 787,045 0 -
Dividend
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 55,724 49,016 43,920 45,975 - -
Div Payout % 20.87% 22.51% 23.74% 28.72% - -
Equity
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 1,417,541 1,401,122 882,720 787,045 0 -
NOSH 250,733 247,720 144,000 154,020 147,808 14.11%
Ratio Analysis
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 26.53% 23.52% 22.80% 22.65% 0.00% -
ROE 18.84% 15.54% 20.96% 20.34% 0.00% -
Per Share
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 401.80 399.16 563.27 458.99 0.00 -
EPS 102.80 112.30 121.17 103.94 0.00 -
DPS 22.25 21.13 30.50 29.85 0.00 -
NAPS 5.66 6.04 6.13 5.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 154,493
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 197.14 181.40 158.90 138.49 0.00 -
EPS 52.31 42.66 36.24 31.36 0.00 -
DPS 10.92 9.60 8.60 9.01 0.00 -
NAPS 2.777 2.7448 1.7293 1.5418 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 15.20 13.60 13.32 12.98 14.12 -
P/RPS 3.78 3.41 2.36 2.83 0.00 -
P/EPS 14.26 14.49 10.37 12.49 0.00 -
EY 7.01 6.90 9.64 8.01 0.00 -
DY 1.46 1.55 2.29 2.30 0.00 -
P/NAPS 2.69 2.25 2.17 2.54 0.00 -
Price Multiplier on Announcement Date
30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 20/12/18 21/12/17 22/12/16 22/12/15 - -
Price 14.84 13.80 14.24 11.78 0.00 -
P/RPS 3.69 3.46 2.53 2.57 0.00 -
P/EPS 13.92 14.70 11.09 11.33 0.00 -
EY 7.18 6.80 9.02 8.82 0.00 -
DY 1.50 1.53 2.14 2.53 0.00 -
P/NAPS 2.62 2.28 2.32 2.31 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