[AEONCR] QoQ Annualized Quarter Result on 31-Aug-2016 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-Aug-2016 [#2]
Profit Trend
QoQ- -6.0%
YoY- 10.49%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 1,209,128 1,101,955 1,081,484 1,061,532 1,046,552 965,234 965,234 19.66%
PBT 407,476 351,162 330,797 314,582 336,464 301,591 301,591 27.10%
Tax -104,228 -86,135 -84,165 -78,740 -85,556 -73,369 -73,369 32.28%
NP 303,248 265,027 246,632 235,842 250,908 228,222 228,222 25.42%
-
NP to SH 303,248 265,027 246,632 235,842 250,908 228,222 228,222 25.42%
-
Tax Rate 25.58% 24.53% 25.44% 25.03% 25.43% 24.33% 24.33% -
Total Cost 905,880 836,928 834,852 825,690 795,644 737,012 737,012 17.86%
-
Net Worth 1,026,720 954,720 882,720 906,261 905,920 834,659 834,659 17.94%
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Div - 90,720 58,560 93,224 - 91,046 91,046 -
Div Payout % - 34.23% 23.74% 39.53% - 39.89% 39.89% -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 1,026,720 954,720 882,720 906,261 905,920 834,659 834,659 17.94%
NOSH 144,000 144,000 144,000 152,826 152,769 153,148 153,148 -4.78%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 25.08% 24.05% 22.80% 22.22% 23.97% 23.64% 23.64% -
ROE 29.54% 27.76% 27.94% 26.02% 27.70% 27.34% 27.34% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 839.67 765.25 751.03 694.60 685.05 630.26 630.26 25.68%
EPS 200.60 174.55 161.56 154.32 164.24 149.02 149.02 26.72%
DPS 0.00 63.00 40.67 61.00 0.00 59.45 59.45 -
NAPS 7.13 6.63 6.13 5.93 5.93 5.45 5.45 23.87%
Adjusted Per Share Value based on latest NOSH - 152,891
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 236.87 215.88 211.86 207.96 205.02 189.09 189.09 19.66%
EPS 59.41 51.92 48.32 46.20 49.15 44.71 44.71 25.42%
DPS 0.00 17.77 11.47 18.26 0.00 17.84 17.84 -
NAPS 2.0114 1.8703 1.7293 1.7754 1.7747 1.6351 1.6351 17.94%
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 -
Price 19.20 15.70 13.32 14.98 13.58 11.92 11.72 -
P/RPS 2.29 2.05 1.77 2.16 1.98 1.89 1.86 18.02%
P/EPS 9.12 8.53 7.78 9.71 8.27 8.00 7.86 12.57%
EY 10.97 11.72 12.86 10.30 12.09 12.50 12.72 -11.12%
DY 0.00 4.01 3.05 4.07 0.00 4.99 5.07 -
P/NAPS 2.69 2.37 2.17 2.53 2.29 2.19 2.15 19.55%
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 04/07/17 25/04/17 22/12/16 04/10/16 30/06/16 21/04/16 - -
Price 19.08 16.30 14.24 14.60 12.94 12.78 0.00 -
P/RPS 2.27 2.13 1.90 2.10 1.89 2.03 0.00 -
P/EPS 9.06 8.86 8.31 9.46 7.88 8.58 0.00 -
EY 11.04 11.29 12.03 10.57 12.69 11.66 0.00 -
DY 0.00 3.87 2.86 4.18 0.00 4.65 0.00 -
P/NAPS 2.68 2.46 2.32 2.46 2.18 2.34 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