[AEONCR] YoY Quarter Result on 31-Aug-2017 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
05-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-Aug-2017 [#2]
Profit Trend
QoQ- -5.84%
YoY- 29.33%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 363,967 404,446 332,092 311,322 269,128 228,723 0 -
PBT 76,486 66,876 107,233 95,793 73,175 64,272 0 -
Tax -24,676 -17,749 -26,593 -24,408 -17,981 -15,786 0 -
NP 51,810 49,127 80,640 71,385 55,194 48,486 0 -
-
NP to SH 51,810 49,127 80,640 71,385 55,194 48,486 0 -
-
Tax Rate 32.26% 26.54% 24.80% 25.48% 24.57% 24.56% - -
Total Cost 312,157 355,319 251,452 239,937 213,934 180,237 0 -
-
Net Worth 1,524,188 1,549,719 1,392,929 974,985 906,649 775,467 0 -
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 23,488 56,806 55,542 42,477 46,632 46,019 - -
Div Payout % 45.34% 115.63% 68.88% 59.50% 84.49% 94.91% - -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 1,524,188 1,549,719 1,392,929 974,985 906,649 775,467 0 -
NOSH 253,651 250,893 249,735 201,027 152,891 154,168 143,992 9.88%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 14.23% 12.15% 24.28% 22.93% 20.51% 21.20% 0.00% -
ROE 3.40% 3.17% 5.79% 7.32% 6.09% 6.25% 0.00% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 142.56 158.41 133.03 154.87 176.02 148.36 0.00 -
EPS 18.31 16.03 31.03 35.51 36.10 31.45 0.00 -
DPS 9.20 22.25 22.25 21.13 30.50 29.85 0.00 -
NAPS 5.97 6.07 5.58 4.85 5.93 5.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 201,027
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 71.28 79.21 65.04 60.97 52.71 44.79 0.00 -
EPS 10.15 9.62 15.79 13.98 10.81 9.50 0.00 -
DPS 4.60 11.13 10.88 8.32 9.13 9.01 0.00 -
NAPS 2.985 3.035 2.7279 1.9094 1.7756 1.5187 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 9.04 15.00 15.10 12.48 14.98 12.18 16.62 -
P/RPS 6.34 9.47 11.35 8.06 8.51 8.21 0.00 -
P/EPS 44.55 77.95 46.74 35.15 41.50 38.73 0.00 -
EY 2.24 1.28 2.14 2.85 2.41 2.58 0.00 -
DY 1.02 1.48 1.47 1.69 2.04 2.45 0.00 -
P/NAPS 1.51 2.47 2.71 2.57 2.53 2.42 0.00 -
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 29/09/20 26/09/19 04/10/18 05/10/17 04/10/16 06/10/15 - -
Price 10.60 14.96 15.86 12.80 14.60 13.58 0.00 -
P/RPS 7.44 9.44 11.92 8.27 8.29 9.15 0.00 -
P/EPS 52.23 77.75 49.10 36.05 40.44 43.18 0.00 -
EY 1.91 1.29 2.04 2.77 2.47 2.32 0.00 -
DY 0.87 1.49 1.40 1.65 2.09 2.20 0.00 -
P/NAPS 1.78 2.46 2.84 2.64 2.46 2.70 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