[AEONCR] YoY TTM Result on 31-May-2016 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-May-2016 [#1]
Profit Trend
QoQ- 10.57%
YoY- 122.14%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Revenue 1,418,713 1,258,558 1,142,599 1,024,002 458,813 566,923 20.12%
PBT 453,096 428,229 368,915 335,720 150,288 196,182 18.21%
Tax -113,107 -104,749 -90,803 -83,365 -36,684 -49,027 18.18%
NP 339,989 323,480 278,112 252,355 113,604 147,155 18.22%
-
NP to SH 339,989 323,480 278,112 252,355 113,604 147,155 18.22%
-
Tax Rate 24.96% 24.46% 24.61% 24.83% 24.41% 24.99% -
Total Cost 1,078,724 935,078 864,487 771,647 345,209 419,768 20.76%
-
Net Worth 1,593,121 1,356,183 1,026,720 905,920 782,479 0 -
Dividend
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Div 112,603 92,104 93,432 89,473 - 34,556 26.63%
Div Payout % 33.12% 28.47% 33.60% 35.46% - 23.48% -
Equity
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Net Worth 1,593,121 1,356,183 1,026,720 905,920 782,479 0 -
NOSH 250,868 249,199 144,000 152,769 153,427 144,017 11.73%
Ratio Analysis
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
NP Margin 23.96% 25.70% 24.34% 24.64% 24.76% 25.96% -
ROE 21.34% 23.85% 27.09% 27.86% 14.52% 0.00% -
Per Share
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 555.69 505.77 793.47 670.29 299.04 393.65 7.13%
EPS 133.17 129.99 193.13 165.19 74.04 102.18 5.43%
DPS 44.11 37.01 64.88 59.20 0.00 24.00 12.93%
NAPS 6.24 5.45 7.13 5.93 5.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 152,769
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
RPS 277.84 246.48 223.77 200.54 89.85 111.03 20.12%
EPS 66.58 63.35 54.47 49.42 22.25 28.82 18.21%
DPS 22.05 18.04 18.30 17.52 0.00 6.77 26.62%
NAPS 3.12 2.656 2.0108 1.7742 1.5324 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 -
Price 16.10 14.80 19.20 13.58 14.70 15.34 -
P/RPS 2.90 2.93 2.42 2.03 4.92 3.90 -5.75%
P/EPS 12.09 11.39 9.94 8.22 19.85 15.01 -4.23%
EY 8.27 8.78 10.06 12.16 5.04 6.66 4.42%
DY 2.74 2.50 3.38 4.36 0.00 1.56 11.91%
P/NAPS 2.58 2.72 2.69 2.29 2.88 0.00 -
Price Multiplier on Announcement Date
31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 CAGR
Date 27/06/19 28/06/18 04/07/17 30/06/16 - - -
Price 16.92 13.90 19.08 12.94 0.00 0.00 -
P/RPS 3.04 2.75 2.40 1.93 0.00 0.00 -
P/EPS 12.71 10.69 9.88 7.83 0.00 0.00 -
EY 7.87 9.35 10.12 12.77 0.00 0.00 -
DY 2.61 2.66 3.40 4.57 0.00 0.00 -
P/NAPS 2.71 2.55 2.68 2.18 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