[AEONCR] QoQ Annualized Quarter Result on 31-Aug-2021 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- -26.86%
YoY- 205.52%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 1,562,284 1,524,880 1,549,216 1,570,882 1,643,864 1,561,660 1,540,416 0.94%
PBT 862,140 526,820 642,708 636,006 863,432 324,907 228,369 142.64%
Tax -209,864 -161,401 -186,656 -158,856 -211,064 -90,950 -68,052 112.01%
NP 652,276 365,419 456,052 477,150 652,368 233,957 160,317 155.07%
-
NP to SH 652,276 365,419 456,052 477,150 652,368 233,957 160,317 155.07%
-
Tax Rate 24.34% 30.64% 29.04% 24.98% 24.44% 27.99% 29.80% -
Total Cost 910,008 1,159,461 1,093,164 1,093,732 991,496 1,327,703 1,380,098 -24.26%
-
Net Worth 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 27.57%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - 123,824 97,016 145,525 - 74,549 31,317 -
Div Payout % - 33.89% 21.27% 30.50% - 31.86% 19.53% -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 27.57%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 41.75% 23.96% 29.44% 30.37% 39.69% 14.98% 10.41% -
ROE 29.37% 18.26% 23.41% 25.19% 34.91% 13.82% 10.40% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 611.92 597.27 606.80 615.29 643.88 611.68 603.36 0.94%
EPS 255.48 139.17 176.00 182.94 255.52 87.67 60.15 162.50%
DPS 0.00 48.50 38.00 57.00 0.00 29.20 12.27 -
NAPS 8.70 7.84 7.63 7.42 7.32 6.63 6.04 27.57%
Adjusted Per Share Value based on latest NOSH - 255,307
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 306.05 298.73 303.49 307.74 322.04 305.93 301.77 0.94%
EPS 127.78 71.59 89.34 93.47 127.80 45.83 31.41 155.05%
DPS 0.00 24.26 19.01 28.51 0.00 14.60 6.14 -
NAPS 4.3513 3.9212 3.8162 3.7111 3.6611 3.316 3.0209 27.57%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 14.56 14.68 12.90 12.06 11.90 11.72 10.46 -
P/RPS 2.38 2.46 2.13 1.96 1.85 1.92 1.73 23.71%
P/EPS 5.70 10.26 7.22 6.45 4.66 12.79 16.66 -51.11%
EY 17.55 9.75 13.85 15.50 21.47 7.82 6.00 104.66%
DY 0.00 3.30 2.95 4.73 0.00 2.49 1.17 -
P/NAPS 1.67 1.87 1.69 1.63 1.63 1.77 1.73 -2.32%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 04/07/22 05/04/22 23/12/21 28/09/21 06/07/21 08/04/21 21/12/20 -
Price 13.62 15.30 13.30 11.88 11.78 12.40 12.20 -
P/RPS 2.23 2.56 2.19 1.93 1.83 2.03 2.02 6.82%
P/EPS 5.33 10.69 7.45 6.36 4.61 13.53 19.43 -57.81%
EY 18.76 9.35 13.43 15.73 21.69 7.39 5.15 136.93%
DY 0.00 3.17 2.86 4.80 0.00 2.35 1.01 -
P/NAPS 1.57 1.95 1.74 1.60 1.61 1.87 2.02 -15.47%

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