[AEONCR] QoQ Cumulative Quarter Result on 28-Feb-2016 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2016
Quarter
28-Feb-2016 [#4]
Profit Trend
QoQ- 42.56%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 530,766 261,638 965,234 965,234 706,942 461,162 232,439 93.09%
PBT 157,291 84,116 301,591 301,591 211,040 140,538 76,266 78.04%
Tax -39,370 -21,389 -73,369 -73,369 -50,951 -33,811 -18,025 86.37%
NP 117,921 62,727 228,222 228,222 160,089 106,727 58,241 75.45%
-
NP to SH 117,921 62,727 228,222 228,222 160,089 106,727 58,241 75.45%
-
Tax Rate 25.03% 25.43% 24.33% 24.33% 24.14% 24.06% 23.63% -
Total Cost 412,845 198,911 737,012 737,012 546,853 354,435 174,198 98.90%
-
Net Worth 906,261 905,920 834,659 834,659 787,045 773,540 782,479 12.41%
Dividend
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div 46,612 - 91,046 91,046 45,975 - - -
Div Payout % 39.53% - 39.89% 39.89% 28.72% - - -
Equity
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 906,261 905,920 834,659 834,659 787,045 773,540 782,479 12.41%
NOSH 152,826 152,769 153,148 153,148 154,020 153,785 153,427 -0.31%
Ratio Analysis
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin 22.22% 23.97% 23.64% 23.64% 22.65% 23.14% 25.06% -
ROE 13.01% 6.92% 27.34% 27.34% 20.34% 13.80% 7.44% -
Per Share
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 347.30 171.26 630.26 630.26 458.99 299.87 151.50 93.70%
EPS 77.16 41.06 149.02 149.02 103.94 69.40 37.96 75.99%
DPS 30.50 0.00 59.45 59.45 29.85 0.00 0.00 -
NAPS 5.93 5.93 5.45 5.45 5.11 5.03 5.10 12.76%
Adjusted Per Share Value based on latest NOSH - 151,137
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 103.98 51.25 189.09 189.09 138.49 90.34 45.53 93.11%
EPS 23.10 12.29 44.71 44.71 31.36 20.91 11.41 75.43%
DPS 9.13 0.00 17.84 17.84 9.01 0.00 0.00 -
NAPS 1.7754 1.7747 1.6351 1.6351 1.5418 1.5154 1.5329 12.41%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 14.98 13.58 11.92 11.72 12.98 12.18 14.70 -
P/RPS 4.31 7.93 1.89 1.86 2.83 4.06 9.70 -47.61%
P/EPS 19.41 33.07 8.00 7.86 12.49 17.55 38.72 -42.32%
EY 5.15 3.02 12.50 12.72 8.01 5.70 2.58 73.47%
DY 2.04 0.00 4.99 5.07 2.30 0.00 0.00 -
P/NAPS 2.53 2.29 2.19 2.15 2.54 2.42 2.88 -9.81%
Price Multiplier on Announcement Date
31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 04/10/16 30/06/16 21/04/16 - 22/12/15 06/10/15 25/06/15 -
Price 14.60 12.94 12.78 0.00 11.78 13.58 14.18 -
P/RPS 4.20 7.56 2.03 0.00 2.57 4.53 9.36 -47.19%
P/EPS 18.92 31.51 8.58 0.00 11.33 19.57 37.36 -41.85%
EY 5.28 3.17 11.66 0.00 8.82 5.11 2.68 71.67%
DY 2.09 0.00 4.65 0.00 2.53 0.00 0.00 -
P/NAPS 2.46 2.18 2.34 0.00 2.31 2.70 2.78 -9.28%

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