[AEONCR] YoY 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- 16.66%
YoY- 2.82%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Revenue 406,348 413,279 359,536 309,173 290,842 258,292 258,292 9.47%
PBT 153,630 118,032 115,123 105,366 103,064 90,551 90,551 11.13%
Tax -39,911 -29,643 -27,510 -23,058 -23,011 -22,418 -22,418 12.21%
NP 113,719 88,389 87,613 82,308 80,053 68,133 68,133 10.77%
-
NP to SH 113,719 88,389 87,613 82,308 80,053 68,133 68,133 10.77%
-
Tax Rate 25.98% 25.11% 23.90% 21.88% 22.33% 24.76% 24.76% -
Total Cost 292,629 324,890 271,923 226,865 210,789 190,159 190,159 8.99%
-
Net Worth 1,692,690 1,567,591 1,526,741 1,580,632 954,720 823,701 823,701 15.47%
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 CAGR
Div 51,061 35,743 57,061 49,627 46,800 44,736 44,736 2.67%
Div Payout % 44.90% 40.44% 65.13% 60.29% 58.46% 65.66% 65.66% -
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 1,580,632 954,720 823,701 823,701 15.47%
NOSH 255,307 253,619 250,802 248,449 144,000 151,137 151,137 11.04%
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 27.99% 21.39% 24.37% 26.62% 27.52% 26.38% 26.38% -
ROE 6.72% 5.64% 5.74% 5.21% 8.38% 8.27% 8.27% -
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 159.16 161.87 140.82 124.60 201.97 170.90 170.90 -1.41%
EPS 42.56 31.36 33.04 31.87 53.38 45.08 45.08 -1.14%
DPS 20.00 14.00 22.35 20.00 32.50 29.60 29.60 -7.53%
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 79.58 80.94 70.41 60.55 56.96 50.58 50.58 9.47%
EPS 22.27 17.31 17.16 16.12 15.68 13.34 13.34 10.78%
DPS 10.00 7.00 11.18 9.72 9.17 8.76 8.76 2.68%
NAPS 3.315 3.07 2.99 3.0955 1.8697 1.6132 1.6132 15.47%
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 7.36 8.53 11.75 10.67 7.77 6.97 6.86 1.41%
P/EPS 26.31 39.86 48.20 40.10 28.24 26.44 26.00 0.23%
EY 3.80 2.51 2.07 2.49 3.54 3.78 3.85 -0.26%
DY 1.71 1.01 1.35 1.50 2.07 2.48 2.53 -7.52%
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 7.79 5.65 11.92 10.29 8.07 7.48 0.00 -
P/EPS 27.84 26.40 48.90 38.65 29.32 28.35 0.00 -
EY 3.59 3.79 2.05 2.59 3.41 3.53 0.00 -
DY 1.61 1.53 1.33 1.56 1.99 2.32 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