[AEONCR] YoY TTM Result on 31-May-2018 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-May-2018 [#1]
Profit Trend
QoQ- 7.81%
YoY- 16.31%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 1,582,748 1,605,459 1,418,713 1,258,558 1,142,599 1,024,002 458,813 22.89%
PBT 503,679 314,859 453,096 428,229 368,915 335,720 150,288 22.30%
Tax -132,909 -81,134 -113,107 -104,749 -90,803 -83,365 -36,684 23.90%
NP 370,770 233,725 339,989 323,480 278,112 252,355 113,604 21.77%
-
NP to SH 370,770 233,725 339,989 323,480 278,112 252,355 113,604 21.77%
-
Tax Rate 26.39% 25.77% 24.96% 24.46% 24.61% 24.83% 24.41% -
Total Cost 1,211,978 1,371,734 1,078,724 935,078 864,487 771,647 345,209 23.25%
-
Net Worth 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 905,920 782,479 15.60%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div 74,549 92,549 112,603 92,104 93,432 89,473 - -
Div Payout % 20.11% 39.60% 33.12% 28.47% 33.60% 35.46% - -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 905,920 782,479 15.60%
NOSH 255,307 253,625 250,868 249,199 144,000 152,769 153,427 8.84%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 23.43% 14.56% 23.96% 25.70% 24.34% 24.64% 24.76% -
ROE 19.84% 15.23% 21.34% 23.85% 27.09% 27.86% 14.52% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 619.94 628.83 555.69 505.77 793.47 670.29 299.04 12.90%
EPS 145.22 91.55 133.17 129.99 193.13 165.19 74.04 11.87%
DPS 29.20 36.25 44.11 37.01 64.88 59.20 0.00 -
NAPS 7.32 6.01 6.24 5.45 7.13 5.93 5.10 6.20%
Adjusted Per Share Value based on latest NOSH - 249,199
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 310.06 314.51 277.92 246.55 223.83 200.60 89.88 22.89%
EPS 72.63 45.79 66.60 63.37 54.48 49.44 22.25 21.77%
DPS 14.60 18.13 22.06 18.04 18.30 17.53 0.00 -
NAPS 3.6611 3.0059 3.1209 2.6567 2.0113 1.7747 1.5329 15.60%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 11.90 8.98 16.10 14.80 19.20 13.58 14.70 -
P/RPS 1.92 1.43 2.90 2.93 2.42 2.03 4.92 -14.50%
P/EPS 8.19 9.81 12.09 11.39 9.94 8.22 19.85 -13.70%
EY 12.20 10.19 8.27 8.78 10.06 12.16 5.04 15.85%
DY 2.45 4.04 2.74 2.50 3.38 4.36 0.00 -
P/NAPS 1.63 1.49 2.58 2.72 2.69 2.29 2.88 -9.04%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 06/07/21 25/06/20 27/06/19 28/06/18 04/07/17 30/06/16 - -
Price 11.78 9.68 16.92 13.90 19.08 12.94 0.00 -
P/RPS 1.90 1.54 3.04 2.75 2.40 1.93 0.00 -
P/EPS 8.11 10.57 12.71 10.69 9.88 7.83 0.00 -
EY 12.33 9.46 7.87 9.35 10.12 12.77 0.00 -
DY 2.48 3.74 2.61 2.66 3.40 4.57 0.00 -
P/NAPS 1.61 1.61 2.71 2.55 2.68 2.18 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