[AEONCR] YoY Quarter Result on 28-Feb-2021 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
08-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
28-Feb-2021 [#4]
Profit Trend
QoQ- 169.8%
YoY- 28.66%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 501,574 432,664 362,968 406,348 413,279 359,536 309,173 8.39%
PBT 162,595 129,811 44,789 153,630 118,032 115,123 105,366 7.49%
Tax -43,675 -34,471 -21,409 -39,911 -29,643 -27,510 -23,058 11.22%
NP 118,920 95,340 23,380 113,719 88,389 87,613 82,308 6.31%
-
NP to SH 118,920 95,340 23,380 113,719 88,389 87,613 82,308 6.31%
-
Tax Rate 26.86% 26.55% 47.80% 25.98% 25.11% 23.90% 21.88% -
Total Cost 382,654 337,324 339,588 292,629 324,890 271,923 226,865 9.09%
-
Net Worth 2,639,881 2,323,300 2,001,612 1,692,690 1,567,591 1,526,741 1,580,632 8.91%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div 71,486 53,614 51,061 51,061 35,743 57,061 49,627 6.26%
Div Payout % 60.11% 56.24% 218.40% 44.90% 40.44% 65.13% 60.29% -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 2,639,881 2,323,300 2,001,612 1,692,690 1,567,591 1,526,741 1,580,632 8.91%
NOSH 510,615 255,307 255,307 255,307 253,619 250,802 248,449 12.74%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 23.71% 22.04% 6.44% 27.99% 21.39% 24.37% 26.62% -
ROE 4.50% 4.10% 1.17% 6.72% 5.64% 5.74% 5.21% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 98.23 169.47 142.17 159.16 161.87 140.82 124.60 -3.88%
EPS 22.32 35.34 7.17 42.56 31.36 33.04 31.87 -5.75%
DPS 14.00 21.00 20.00 20.00 14.00 22.35 20.00 -5.76%
NAPS 5.17 9.10 7.84 6.63 6.14 5.98 6.37 -3.41%
Adjusted Per Share Value based on latest NOSH - 255,307
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 98.26 84.76 71.11 79.60 80.96 70.43 60.57 8.38%
EPS 23.30 18.68 4.58 22.28 17.32 17.16 16.12 6.32%
DPS 14.00 10.50 10.00 10.00 7.00 11.18 9.72 6.26%
NAPS 5.1716 4.5514 3.9212 3.316 3.0709 2.9909 3.0965 8.91%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 6.34 12.00 14.68 11.72 13.80 16.54 13.30 -
P/RPS 6.45 7.08 10.33 7.36 8.53 11.75 10.67 -8.03%
P/EPS 27.22 32.13 160.30 26.31 39.86 48.20 40.10 -6.24%
EY 3.67 3.11 0.62 3.80 2.51 2.07 2.49 6.67%
DY 2.21 1.75 1.36 1.71 1.01 1.35 1.50 6.66%
P/NAPS 1.23 1.32 1.87 1.77 2.25 2.77 2.09 -8.44%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 08/04/24 11/04/23 05/04/22 08/04/21 09/04/20 25/04/19 27/04/18 -
Price 6.61 11.92 15.30 12.40 9.14 16.78 12.82 -
P/RPS 6.73 7.03 10.76 7.79 5.65 11.92 10.29 -6.82%
P/EPS 28.38 31.92 167.07 27.84 26.40 48.90 38.65 -5.01%
EY 3.52 3.13 0.60 3.59 3.79 2.05 2.59 5.24%
DY 2.12 1.76 1.31 1.61 1.53 1.33 1.56 5.24%
P/NAPS 1.28 1.31 1.95 1.87 1.49 2.81 2.01 -7.23%

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