[AEONCR] YoY TTM Result on 31-Aug-2015 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
06-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-Aug-2015 [#2]
Profit Trend
QoQ- 50.04%
YoY- 64.34%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 1,279,328 1,184,793 1,047,350 706,331 410,216 32.86%
PBT 439,669 391,533 338,393 225,787 139,004 33.33%
Tax -106,934 -97,230 -84,206 -55,340 -35,291 31.91%
NP 332,735 294,303 254,187 170,447 103,713 33.80%
-
NP to SH 332,735 294,303 254,187 170,447 103,713 33.80%
-
Tax Rate 24.32% 24.83% 24.88% 24.51% 25.39% -
Total Cost 946,593 890,490 793,163 535,884 306,503 32.54%
-
Net Worth 1,392,929 974,985 764,459 775,467 0 -
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 105,169 89,277 136,105 88,668 39,453 27.75%
Div Payout % 31.61% 30.34% 53.55% 52.02% 38.04% -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 1,392,929 974,985 764,459 775,467 0 -
NOSH 249,735 201,027 152,891 154,168 143,992 14.74%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 26.01% 24.84% 24.27% 24.13% 25.28% -
ROE 23.89% 30.19% 33.25% 21.98% 0.00% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 512.49 589.37 685.03 458.16 284.89 15.79%
EPS 133.29 146.40 166.25 110.56 72.03 16.62%
DPS 42.13 44.41 89.70 57.51 27.40 11.34%
NAPS 5.58 4.85 5.00 5.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 154,168
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 250.62 232.10 205.18 138.37 80.36 32.86%
EPS 65.18 57.65 49.80 33.39 20.32 33.80%
DPS 20.60 17.49 26.66 17.37 7.73 27.74%
NAPS 2.7288 1.91 1.4976 1.5192 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 15.10 12.48 14.98 12.18 16.62 -
P/RPS 2.95 2.12 2.19 2.66 5.83 -15.64%
P/EPS 11.33 8.52 9.01 11.02 23.07 -16.27%
EY 8.83 11.73 11.10 9.08 4.33 19.48%
DY 2.79 3.56 5.99 4.72 1.65 14.02%
P/NAPS 2.71 2.57 3.00 2.42 0.00 -
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 04/10/18 05/10/17 04/10/16 06/10/15 - -
Price 15.86 12.80 14.60 13.58 0.00 -
P/RPS 3.09 2.17 2.13 2.96 0.00 -
P/EPS 11.90 8.74 8.78 12.28 0.00 -
EY 8.40 11.44 11.39 8.14 0.00 -
DY 2.66 3.47 6.14 4.24 0.00 -
P/NAPS 2.84 2.64 2.92 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