[AEONCR] YoY Quarter Result on 29-Feb-2020 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
09-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
29-Feb-2020 [#4]
Profit Trend
QoQ- 26.4%
YoY- 0.89%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Revenue 432,664 362,968 406,348 413,279 359,536 309,173 290,842 6.84%
PBT 129,811 44,789 153,630 118,032 115,123 105,366 103,064 3.91%
Tax -34,471 -21,409 -39,911 -29,643 -27,510 -23,058 -23,011 6.96%
NP 95,340 23,380 113,719 88,389 87,613 82,308 80,053 2.95%
-
NP to SH 95,340 23,380 113,719 88,389 87,613 82,308 80,053 2.95%
-
Tax Rate 26.55% 47.80% 25.98% 25.11% 23.90% 21.88% 22.33% -
Total Cost 337,324 339,588 292,629 324,890 271,923 226,865 210,789 8.14%
-
Net Worth 2,323,300 2,001,612 1,692,690 1,567,591 1,526,741 1,580,632 954,720 15.96%
Dividend
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Div 53,614 51,061 51,061 35,743 57,061 49,627 46,800 2.29%
Div Payout % 56.24% 218.40% 44.90% 40.44% 65.13% 60.29% 58.46% -
Equity
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Net Worth 2,323,300 2,001,612 1,692,690 1,567,591 1,526,741 1,580,632 954,720 15.96%
NOSH 255,307 255,307 255,307 253,619 250,802 248,449 144,000 10.00%
Ratio Analysis
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
NP Margin 22.04% 6.44% 27.99% 21.39% 24.37% 26.62% 27.52% -
ROE 4.10% 1.17% 6.72% 5.64% 5.74% 5.21% 8.38% -
Per Share
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 169.47 142.17 159.16 161.87 140.82 124.60 201.97 -2.88%
EPS 35.34 7.17 42.56 31.36 33.04 31.87 53.38 -6.63%
DPS 21.00 20.00 20.00 14.00 22.35 20.00 32.50 -7.01%
NAPS 9.10 7.84 6.63 6.14 5.98 6.37 6.63 5.41%
Adjusted Per Share Value based on latest NOSH - 253,619
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
RPS 84.76 71.11 79.60 80.96 70.43 60.57 56.98 6.83%
EPS 18.68 4.58 22.28 17.32 17.16 16.12 15.68 2.95%
DPS 10.50 10.00 10.00 7.00 11.18 9.72 9.17 2.28%
NAPS 4.5514 3.9212 3.316 3.0709 2.9909 3.0965 1.8703 15.96%
Price Multiplier on Financial Quarter End Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 -
Price 12.00 14.68 11.72 13.80 16.54 13.30 15.70 -
P/RPS 7.08 10.33 7.36 8.53 11.75 10.67 7.77 -1.53%
P/EPS 32.13 160.30 26.31 39.86 48.20 40.10 28.24 2.17%
EY 3.11 0.62 3.80 2.51 2.07 2.49 3.54 -2.13%
DY 1.75 1.36 1.71 1.01 1.35 1.50 2.07 -2.75%
P/NAPS 1.32 1.87 1.77 2.25 2.77 2.09 2.37 -9.28%
Price Multiplier on Announcement Date
28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 CAGR
Date 11/04/23 05/04/22 08/04/21 09/04/20 25/04/19 27/04/18 25/04/17 -
Price 11.92 15.30 12.40 9.14 16.78 12.82 16.30 -
P/RPS 7.03 10.76 7.79 5.65 11.92 10.29 8.07 -2.27%
P/EPS 31.92 167.07 27.84 26.40 48.90 38.65 29.32 1.42%
EY 3.13 0.60 3.59 3.79 2.05 2.59 3.41 -1.41%
DY 1.76 1.31 1.61 1.53 1.33 1.56 1.99 -2.02%
P/NAPS 1.31 1.95 1.87 1.49 2.81 2.01 2.46 -9.96%

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