[AEONCR] QoQ Annualized Quarter Result on 28-Feb-2023 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
11-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
28-Feb-2023 [#4]
Profit Trend
QoQ- -2.82%
YoY- 14.3%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 1,881,222 1,848,808 1,810,696 1,640,245 1,610,108 1,579,484 1,562,284 13.17%
PBT 536,772 582,290 527,656 546,976 556,220 631,164 862,140 -27.06%
Tax -129,974 -143,186 -130,204 -129,291 -126,426 -153,728 -209,864 -27.32%
NP 406,797 439,104 397,452 417,685 429,793 477,436 652,276 -26.98%
-
NP to SH 406,797 439,104 397,452 417,685 429,793 477,436 652,276 -26.98%
-
Tax Rate 24.21% 24.59% 24.68% 23.64% 22.73% 24.36% 24.34% -
Total Cost 1,474,425 1,409,704 1,413,244 1,222,560 1,180,314 1,102,048 910,008 37.90%
-
Net Worth 2,512,227 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 8.54%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div 194,033 145,525 - 126,377 97,016 145,525 - -
Div Payout % 47.70% 33.14% - 30.26% 22.57% 30.48% - -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 2,512,227 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 8.54%
NOSH 510,615 255,307 255,307 255,307 255,307 255,307 255,307 58.67%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 21.62% 23.75% 21.95% 25.46% 26.69% 30.23% 41.75% -
ROE 16.19% 17.55% 16.35% 17.98% 19.02% 21.40% 29.37% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 368.42 724.15 709.22 642.46 630.65 618.66 611.92 -28.67%
EPS 78.35 168.04 155.68 159.62 165.71 183.06 255.48 -54.49%
DPS 38.00 57.00 0.00 49.50 38.00 57.00 0.00 -
NAPS 4.92 9.80 9.52 9.10 8.85 8.74 8.70 -31.59%
Adjusted Per Share Value based on latest NOSH - 255,307
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 368.42 362.07 354.61 321.23 315.33 309.33 305.96 13.17%
EPS 78.35 86.00 77.84 81.80 84.17 93.50 127.74 -27.78%
DPS 38.00 28.50 0.00 24.75 19.00 28.50 0.00 -
NAPS 4.92 4.90 4.76 4.55 4.425 4.37 4.35 8.54%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 5.70 11.00 11.40 12.00 12.86 14.10 14.56 -
P/RPS 1.55 1.52 1.61 1.87 2.04 2.28 2.38 -24.84%
P/EPS 7.15 6.40 7.32 7.33 7.64 7.54 5.70 16.29%
EY 13.98 15.64 13.66 13.63 13.09 13.26 17.55 -14.05%
DY 6.67 5.18 0.00 4.13 2.95 4.04 0.00 -
P/NAPS 1.16 1.12 1.20 1.32 1.45 1.61 1.67 -21.55%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 21/12/23 26/09/23 10/07/23 11/04/23 21/12/22 29/09/22 04/07/22 -
Price 5.63 11.44 11.18 11.92 12.52 13.48 13.62 -
P/RPS 1.53 1.58 1.58 1.86 1.99 2.18 2.23 -22.19%
P/EPS 7.07 6.65 7.18 7.29 7.44 7.21 5.33 20.70%
EY 14.15 15.03 13.92 13.72 13.45 13.87 18.76 -17.12%
DY 6.75 4.98 0.00 4.15 3.04 4.23 0.00 -
P/NAPS 1.14 1.17 1.17 1.31 1.41 1.54 1.57 -19.19%

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