[AEONCR] QoQ Annualized Quarter Result on 28-Feb-2022 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
05-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- -19.87%
YoY- 56.19%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 1,610,108 1,579,484 1,562,284 1,524,880 1,549,216 1,570,882 1,643,864 -1.37%
PBT 556,220 631,164 862,140 526,820 642,708 636,006 863,432 -25.39%
Tax -126,426 -153,728 -209,864 -161,401 -186,656 -158,856 -211,064 -28.91%
NP 429,793 477,436 652,276 365,419 456,052 477,150 652,368 -24.26%
-
NP to SH 429,793 477,436 652,276 365,419 456,052 477,150 652,368 -24.26%
-
Tax Rate 22.73% 24.36% 24.34% 30.64% 29.04% 24.98% 24.44% -
Total Cost 1,180,314 1,102,048 910,008 1,159,461 1,093,164 1,093,732 991,496 12.31%
-
Net Worth 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 13.47%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div 97,016 145,525 - 123,824 97,016 145,525 - -
Div Payout % 22.57% 30.48% - 33.89% 21.27% 30.50% - -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 2,259,473 2,231,389 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 13.47%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin 26.69% 30.23% 41.75% 23.96% 29.44% 30.37% 39.69% -
ROE 19.02% 21.40% 29.37% 18.26% 23.41% 25.19% 34.91% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 630.65 618.66 611.92 597.27 606.80 615.29 643.88 -1.37%
EPS 165.71 183.06 255.48 139.17 176.00 182.94 255.52 -25.05%
DPS 38.00 57.00 0.00 48.50 38.00 57.00 0.00 -
NAPS 8.85 8.74 8.70 7.84 7.63 7.42 7.32 13.47%
Adjusted Per Share Value based on latest NOSH - 255,307
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 315.42 309.42 306.05 298.73 303.49 307.74 322.04 -1.37%
EPS 84.20 93.53 127.78 71.59 89.34 93.47 127.80 -24.26%
DPS 19.01 28.51 0.00 24.26 19.01 28.51 0.00 -
NAPS 4.4264 4.3713 4.3513 3.9212 3.8162 3.7111 3.6611 13.47%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 12.86 14.10 14.56 14.68 12.90 12.06 11.90 -
P/RPS 2.04 2.28 2.38 2.46 2.13 1.96 1.85 6.72%
P/EPS 7.64 7.54 5.70 10.26 7.22 6.45 4.66 38.99%
EY 13.09 13.26 17.55 9.75 13.85 15.50 21.47 -28.07%
DY 2.95 4.04 0.00 3.30 2.95 4.73 0.00 -
P/NAPS 1.45 1.61 1.67 1.87 1.69 1.63 1.63 -7.49%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 21/12/22 29/09/22 04/07/22 05/04/22 23/12/21 28/09/21 06/07/21 -
Price 12.52 13.48 13.62 15.30 13.30 11.88 11.78 -
P/RPS 1.99 2.18 2.23 2.56 2.19 1.93 1.83 5.74%
P/EPS 7.44 7.21 5.33 10.69 7.45 6.36 4.61 37.54%
EY 13.45 13.87 18.76 9.35 13.43 15.73 21.69 -27.26%
DY 3.04 4.23 0.00 3.17 2.86 4.80 0.00 -
P/NAPS 1.41 1.54 1.57 1.95 1.74 1.60 1.61 -8.45%

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