[AEONCR] YoY TTM Result on 30-Nov-2017 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- 1.19%
YoY- 17.66%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 1,563,985 1,545,032 1,315,480 1,216,791 1,069,405 725,737 425,531 24.20%
PBT 289,309 387,532 462,434 396,033 338,649 222,267 128,503 14.46%
Tax -80,682 -96,262 -113,115 -98,231 -85,542 -53,821 -32,779 16.18%
NP 208,627 291,270 349,319 297,802 253,107 168,446 95,724 13.85%
-
NP to SH 208,627 291,270 349,319 297,802 253,107 168,446 95,724 13.85%
-
Tax Rate 27.89% 24.84% 24.46% 24.80% 25.26% 24.21% 25.51% -
Total Cost 1,355,358 1,253,762 966,161 918,989 816,298 557,291 329,807 26.53%
-
Net Worth 1,542,058 1,542,060 1,417,541 1,401,122 882,720 789,460 0 -
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 59,231 113,867 105,169 89,277 91,368 88,668 39,453 7.00%
Div Payout % 28.39% 39.09% 30.11% 29.98% 36.10% 52.64% 41.22% -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 1,542,058 1,542,060 1,417,541 1,401,122 882,720 789,460 0 -
NOSH 255,307 253,604 250,733 247,720 144,000 154,493 148,593 9.43%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 13.34% 18.85% 26.55% 24.47% 23.67% 23.21% 22.50% -
ROE 13.53% 18.89% 24.64% 21.25% 28.67% 21.34% 0.00% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 612.59 605.16 525.25 524.54 742.64 469.75 286.37 13.49%
EPS 81.72 114.09 139.48 128.38 175.77 109.03 64.42 4.04%
DPS 23.20 44.60 42.25 38.49 63.45 57.39 26.55 -2.22%
NAPS 6.04 6.04 5.66 6.04 6.13 5.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 247,720
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 306.38 302.67 257.70 238.37 209.49 142.17 83.36 24.20%
EPS 40.87 57.06 68.43 58.34 49.58 33.00 18.75 13.85%
DPS 11.60 22.31 20.60 17.49 17.90 17.37 7.73 6.99%
NAPS 3.0209 3.0209 2.7769 2.7448 1.7292 1.5465 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 10.46 14.72 15.20 13.60 13.32 12.98 14.12 -
P/RPS 1.71 2.43 2.89 2.59 1.79 2.76 4.93 -16.16%
P/EPS 12.80 12.90 10.90 10.59 7.58 11.90 21.92 -8.56%
EY 7.81 7.75 9.18 9.44 13.20 8.40 4.56 9.37%
DY 2.22 3.03 2.78 2.83 4.76 4.42 1.88 2.80%
P/NAPS 1.73 2.44 2.69 2.25 2.17 2.54 0.00 -
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 21/12/20 19/12/19 20/12/18 21/12/17 22/12/16 22/12/15 - -
Price 12.20 14.72 14.84 13.80 14.24 11.78 0.00 -
P/RPS 1.99 2.43 2.83 2.63 1.92 2.51 0.00 -
P/EPS 14.93 12.90 10.64 10.75 8.10 10.80 0.00 -
EY 6.70 7.75 9.40 9.30 12.34 9.26 0.00 -
DY 1.90 3.03 2.85 2.79 4.46 4.87 0.00 -
P/NAPS 2.02 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