[AEONCR] YoY TTM Result on 31-Aug-2019 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-Aug-2019 [#2]
Profit Trend
QoQ- -9.27%
YoY- -7.29%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 1,529,181 1,593,256 1,564,980 1,491,067 1,279,328 1,184,793 1,047,350 6.50%
PBT 524,399 529,338 324,469 412,739 439,669 391,533 338,393 7.57%
Tax -158,837 -134,895 -88,061 -104,263 -106,934 -97,230 -84,206 11.15%
NP 365,562 394,443 236,408 308,476 332,735 294,303 254,187 6.24%
-
NP to SH 365,562 394,443 236,408 308,476 332,735 294,303 254,187 6.24%
-
Tax Rate 30.29% 25.48% 27.14% 25.26% 24.32% 24.83% 24.88% -
Total Cost 1,163,619 1,198,813 1,328,572 1,182,591 946,593 890,490 793,163 6.59%
-
Net Worth 2,231,389 1,894,383 1,524,188 1,549,719 1,392,929 974,985 764,459 19.53%
Dividend
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div 123,824 123,824 59,231 113,867 105,169 89,277 136,105 -1.56%
Div Payout % 33.87% 31.39% 25.05% 36.91% 31.61% 30.34% 53.55% -
Equity
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 2,231,389 1,894,383 1,524,188 1,549,719 1,392,929 974,985 764,459 19.53%
NOSH 255,307 255,307 253,651 250,893 249,735 201,027 152,891 8.91%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 23.91% 24.76% 15.11% 20.69% 26.01% 24.84% 24.27% -
ROE 16.38% 20.82% 15.51% 19.91% 23.89% 30.19% 33.25% -
Per Share
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 598.96 624.05 612.98 584.03 512.49 589.37 685.03 -2.21%
EPS 143.18 154.50 92.60 120.83 133.29 146.40 166.25 -2.45%
DPS 48.50 48.50 23.20 44.60 42.13 44.41 89.70 -9.73%
NAPS 8.74 7.42 5.97 6.07 5.58 4.85 5.00 9.75%
Adjusted Per Share Value based on latest NOSH - 250,893
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 299.57 312.12 306.58 292.10 250.62 232.10 205.18 6.50%
EPS 71.61 77.27 46.31 60.43 65.18 57.65 49.80 6.23%
DPS 24.26 24.26 11.60 22.31 20.60 17.49 26.66 -1.55%
NAPS 4.3713 3.7111 2.9859 3.0359 2.7288 1.91 1.4976 19.53%
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 14.10 12.06 9.04 15.00 15.10 12.48 14.98 -
P/RPS 2.35 1.93 1.47 2.57 2.95 2.12 2.19 1.18%
P/EPS 9.85 7.81 9.76 12.41 11.33 8.52 9.01 1.49%
EY 10.15 12.81 10.24 8.06 8.83 11.73 11.10 -1.47%
DY 3.44 4.02 2.57 2.97 2.79 3.56 5.99 -8.82%
P/NAPS 1.61 1.63 1.51 2.47 2.71 2.57 3.00 -9.84%
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 29/09/22 28/09/21 29/09/20 26/09/19 04/10/18 05/10/17 04/10/16 -
Price 13.48 11.88 10.60 14.96 15.86 12.80 14.60 -
P/RPS 2.25 1.90 1.73 2.56 3.09 2.17 2.13 0.91%
P/EPS 9.41 7.69 11.45 12.38 11.90 8.74 8.78 1.16%
EY 10.62 13.00 8.74 8.08 8.40 11.44 11.39 -1.15%
DY 3.60 4.08 2.19 2.98 2.66 3.47 6.14 -8.51%
P/NAPS 1.54 1.60 1.78 2.46 2.84 2.64 2.92 -10.11%

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