[AEONCR] YoY Quarter Result on 28-Feb-2017 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
28-Feb-2017 [#4]
Profit Trend
QoQ- 19.39%
YoY- 17.5%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 413,279 359,536 309,173 290,842 258,292 258,292 18,795 85.41%
PBT 118,032 115,123 105,366 103,064 90,551 90,551 11,227 60.00%
Tax -29,643 -27,510 -23,058 -23,011 -22,418 -22,418 -2,870 59.43%
NP 88,389 87,613 82,308 80,053 68,133 68,133 8,357 60.19%
-
NP to SH 88,389 87,613 82,308 80,053 68,133 68,133 8,357 60.19%
-
Tax Rate 25.11% 23.90% 21.88% 22.33% 24.76% 24.76% 25.56% -
Total Cost 324,890 271,923 226,865 210,789 190,159 190,159 10,438 98.74%
-
Net Worth 1,567,591 1,526,741 1,580,632 954,720 823,701 823,701 680,086 18.15%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Div 35,743 57,061 49,627 46,800 44,736 44,736 42,649 -3.46%
Div Payout % 40.44% 65.13% 60.29% 58.46% 65.66% 65.66% 510.34% -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 1,567,591 1,526,741 1,580,632 954,720 823,701 823,701 680,086 18.15%
NOSH 253,619 250,802 248,449 144,000 151,137 151,137 144,086 11.95%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin 21.39% 24.37% 26.62% 27.52% 26.38% 26.38% 44.46% -
ROE 5.64% 5.74% 5.21% 8.38% 8.27% 8.27% 1.23% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 161.87 140.82 124.60 201.97 170.90 170.90 13.04 65.40%
EPS 31.36 33.04 31.87 53.38 45.08 45.08 5.80 40.09%
DPS 14.00 22.35 20.00 32.50 29.60 29.60 29.60 -13.89%
NAPS 6.14 5.98 6.37 6.63 5.45 5.45 4.72 5.39%
Adjusted Per Share Value based on latest NOSH - 144,000
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 80.94 70.41 60.55 56.96 50.58 50.58 3.68 85.42%
EPS 17.31 17.16 16.12 15.68 13.34 13.34 1.64 60.12%
DPS 7.00 11.18 9.72 9.17 8.76 8.76 8.35 -3.46%
NAPS 3.07 2.99 3.0955 1.8697 1.6132 1.6132 1.3319 18.15%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 13.80 16.54 13.30 15.70 11.92 11.72 13.30 -
P/RPS 8.53 11.75 10.67 7.77 6.97 6.86 0.00 -
P/EPS 39.86 48.20 40.10 28.24 26.44 26.00 0.00 -
EY 2.51 2.07 2.49 3.54 3.78 3.85 0.00 -
DY 1.01 1.35 1.50 2.07 2.48 2.53 0.00 -
P/NAPS 2.25 2.77 2.09 2.37 2.19 2.15 2.82 -4.41%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 09/04/20 25/04/19 27/04/18 25/04/17 21/04/16 - 20/04/15 -
Price 9.14 16.78 12.82 16.30 12.78 0.00 14.48 -
P/RPS 5.65 11.92 10.29 8.07 7.48 0.00 0.00 -
P/EPS 26.40 48.90 38.65 29.32 28.35 0.00 0.00 -
EY 3.79 2.05 2.59 3.41 3.53 0.00 0.00 -
DY 1.53 1.33 1.56 1.99 2.32 0.00 0.00 -
P/NAPS 1.49 2.81 2.01 2.46 2.34 0.00 3.07 -13.44%

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