[AEONCR] YoY TTM Result on 28-Feb-2017 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
28-Feb-2017 [#4]
Profit Trend
QoQ- 4.71%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 1,598,775 1,365,843 1,235,122 1,101,955 965,234 965,234 442,589 29.25%
PBT 390,441 472,191 398,335 351,162 301,591 301,591 139,038 22.90%
Tax -98,395 -117,567 -98,278 -86,135 -73,369 -73,369 -35,382 22.67%
NP 292,046 354,624 300,057 265,027 228,222 228,222 103,656 22.99%
-
NP to SH 292,046 354,624 300,057 265,027 228,222 228,222 103,656 22.99%
-
Tax Rate 25.20% 24.90% 24.67% 24.53% 24.33% 24.33% 25.45% -
Total Cost 1,306,729 1,011,219 935,065 836,928 737,012 737,012 338,933 30.94%
-
Net Worth 1,567,591 1,526,741 1,580,632 954,720 823,701 823,701 680,086 18.15%
Dividend
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Div 92,549 112,603 92,104 93,432 90,756 90,756 - -
Div Payout % 31.69% 31.75% 30.70% 35.25% 39.77% 39.77% - -
Equity
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 1,567,591 1,526,741 1,580,632 954,720 823,701 823,701 680,086 18.15%
NOSH 253,619 250,802 248,449 144,000 151,137 151,137 144,086 11.95%
Ratio Analysis
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin 18.27% 25.96% 24.29% 24.05% 23.64% 23.64% 23.42% -
ROE 18.63% 23.23% 18.98% 27.76% 27.71% 27.71% 15.24% -
Per Share
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 626.21 534.98 497.76 765.25 638.64 638.64 307.17 15.29%
EPS 114.39 138.90 120.92 184.05 151.00 151.00 71.94 9.70%
DPS 36.25 44.11 37.12 64.88 60.05 60.05 0.00 -
NAPS 6.14 5.98 6.37 6.63 5.45 5.45 4.72 5.39%
Adjusted Per Share Value based on latest NOSH - 144,000
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 313.20 267.57 241.96 215.87 189.09 189.09 86.70 29.25%
EPS 57.21 69.47 58.78 51.92 44.71 44.71 20.31 22.98%
DPS 18.13 22.06 18.04 18.30 17.78 17.78 0.00 -
NAPS 3.0709 2.9909 3.0964 1.8703 1.6136 1.6136 1.3323 18.15%
Price Multiplier on Financial Quarter End Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 13.80 16.54 13.30 15.70 11.92 11.72 13.30 -
P/RPS 2.20 3.09 2.67 2.05 1.87 1.84 4.33 -12.65%
P/EPS 12.06 11.91 11.00 8.53 7.89 7.76 18.49 -8.18%
EY 8.29 8.40 9.09 11.72 12.67 12.88 5.41 8.90%
DY 2.63 2.67 2.79 4.13 5.04 5.12 0.00 -
P/NAPS 2.25 2.77 2.09 2.37 2.19 2.15 2.82 -4.41%
Price Multiplier on Announcement Date
29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 09/04/20 25/04/19 27/04/18 25/04/17 21/04/16 - - -
Price 9.14 16.78 12.82 16.30 12.78 0.00 0.00 -
P/RPS 1.46 3.14 2.58 2.13 2.00 0.00 0.00 -
P/EPS 7.99 12.08 10.60 8.86 8.46 0.00 0.00 -
EY 12.52 8.28 9.43 11.29 11.82 0.00 0.00 -
DY 3.97 2.63 2.90 3.98 4.70 0.00 0.00 -
P/NAPS 1.49 2.81 2.01 2.46 2.34 0.00 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