[AEONCR] YoY Quarter Result on 30-Nov-2021 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
23-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- 37.07%
YoY- 145.47%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 486,513 417,839 376,471 401,467 402,462 348,497 312,345 7.66%
PBT 111,434 101,583 164,028 57,705 92,865 118,072 95,307 2.63%
Tax -25,888 -17,956 -60,564 -15,556 -22,935 -30,936 -24,755 0.74%
NP 85,546 83,627 103,464 42,149 69,930 87,136 70,552 3.26%
-
NP to SH 85,546 83,627 103,464 42,149 69,930 87,136 70,552 3.26%
-
Tax Rate 23.23% 17.68% 36.92% 26.96% 24.70% 26.20% 25.97% -
Total Cost 400,967 334,212 273,007 359,318 332,532 261,361 241,793 8.79%
-
Net Worth 2,512,227 2,259,473 1,947,997 1,542,058 1,542,060 1,417,541 1,401,122 10.21%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 2,512,227 2,259,473 1,947,997 1,542,058 1,542,060 1,417,541 1,401,122 10.21%
NOSH 510,615 255,307 255,307 255,307 253,604 250,733 247,720 12.80%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 17.58% 20.01% 27.48% 10.50% 17.38% 25.00% 22.59% -
ROE 3.41% 3.70% 5.31% 2.73% 4.53% 6.15% 5.04% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 95.28 163.66 147.46 157.25 157.64 139.15 134.65 -5.59%
EPS 16.75 32.76 40.53 16.51 27.39 33.35 28.86 -8.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.92 8.85 7.63 6.04 6.04 5.66 6.04 -3.35%
Adjusted Per Share Value based on latest NOSH - 255,307
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 95.31 81.86 73.75 78.65 78.84 68.27 61.19 7.66%
EPS 16.76 16.38 20.27 8.26 13.70 17.07 13.82 3.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9215 4.4264 3.8162 3.0209 3.0209 2.777 2.7448 10.21%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 5.70 12.86 12.90 10.46 14.72 15.20 13.60 -
P/RPS 5.98 7.86 8.75 6.65 9.34 10.92 10.10 -8.36%
P/EPS 34.02 39.26 31.83 63.36 53.74 43.69 44.72 -4.45%
EY 2.94 2.55 3.14 1.58 1.86 2.29 2.24 4.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.45 1.69 1.73 2.44 2.69 2.25 -10.44%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 21/12/23 21/12/22 23/12/21 21/12/20 19/12/19 20/12/18 21/12/17 -
Price 5.63 12.52 13.30 12.20 14.72 14.84 13.80 -
P/RPS 5.91 7.65 9.02 7.76 9.34 10.66 10.25 -8.76%
P/EPS 33.60 38.22 32.82 73.90 53.74 42.65 45.37 -4.88%
EY 2.98 2.62 3.05 1.35 1.86 2.34 2.20 5.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.41 1.74 2.02 2.44 2.62 2.28 -10.90%

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