[AEONCR] YoY TTM Result on 30-Nov-2016 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- -0.42%
YoY- 50.26%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 1,545,032 1,315,480 1,216,791 1,069,405 725,737 425,531 29.40%
PBT 387,532 462,434 396,033 338,649 222,267 128,503 24.68%
Tax -96,262 -113,115 -98,231 -85,542 -53,821 -32,779 24.02%
NP 291,270 349,319 297,802 253,107 168,446 95,724 24.91%
-
NP to SH 291,270 349,319 297,802 253,107 168,446 95,724 24.91%
-
Tax Rate 24.84% 24.46% 24.80% 25.26% 24.21% 25.51% -
Total Cost 1,253,762 966,161 918,989 816,298 557,291 329,807 30.59%
-
Net Worth 1,542,060 1,417,541 1,401,122 882,720 789,460 0 -
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 113,867 105,169 89,277 91,368 88,668 39,453 23.59%
Div Payout % 39.09% 30.11% 29.98% 36.10% 52.64% 41.22% -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 1,542,060 1,417,541 1,401,122 882,720 789,460 0 -
NOSH 253,604 250,733 247,720 144,000 154,493 148,593 11.27%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 18.85% 26.55% 24.47% 23.67% 23.21% 22.50% -
ROE 18.89% 24.64% 21.25% 28.67% 21.34% 0.00% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 605.16 525.25 524.54 742.64 469.75 286.37 16.13%
EPS 114.09 139.48 128.38 175.77 109.03 64.42 12.10%
DPS 44.60 42.25 38.49 63.45 57.39 26.55 10.92%
NAPS 6.04 5.66 6.04 6.13 5.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 144,000
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 302.67 257.71 238.37 209.50 142.17 83.36 29.40%
EPS 57.06 68.43 58.34 49.58 33.00 18.75 24.91%
DPS 22.31 20.60 17.49 17.90 17.37 7.73 23.59%
NAPS 3.0209 2.777 2.7448 1.7293 1.5466 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 14.72 15.20 13.60 13.32 12.98 14.12 -
P/RPS 2.43 2.89 2.59 1.79 2.76 4.93 -13.18%
P/EPS 12.90 10.90 10.59 7.58 11.90 21.92 -10.05%
EY 7.75 9.18 9.44 13.20 8.40 4.56 11.18%
DY 3.03 2.78 2.83 4.76 4.42 1.88 10.01%
P/NAPS 2.44 2.69 2.25 2.17 2.54 0.00 -
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 19/12/19 20/12/18 21/12/17 22/12/16 22/12/15 - -
Price 14.72 14.84 13.80 14.24 11.78 0.00 -
P/RPS 2.43 2.83 2.63 1.92 2.51 0.00 -
P/EPS 12.90 10.64 10.75 8.10 10.80 0.00 -
EY 7.75 9.40 9.30 12.34 9.26 0.00 -
DY 3.03 2.85 2.79 4.46 4.87 0.00 -
P/NAPS 2.44 2.62 2.28 2.32 2.31 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