[AEONCR] QoQ Cumulative Quarter Result on 28-Feb-2017 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
28-Feb-2017 [#4]
Profit Trend
QoQ- 43.28%
YoY- 16.13%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 925,949 613,604 302,282 1,101,955 811,113 530,766 261,638 132.05%
PBT 292,969 197,662 101,869 351,162 248,098 157,291 84,116 129.59%
Tax -75,220 -50,465 -26,057 -86,135 -63,124 -39,370 -21,389 131.08%
NP 217,749 147,197 75,812 265,027 184,974 117,921 62,727 129.08%
-
NP to SH 217,749 147,197 75,812 265,027 184,974 117,921 62,727 129.08%
-
Tax Rate 25.68% 25.53% 25.58% 24.53% 25.44% 25.03% 25.43% -
Total Cost 708,200 466,407 226,470 836,928 626,139 412,845 198,911 132.98%
-
Net Worth 1,401,122 976,214 1,026,720 954,720 882,720 906,261 905,920 33.70%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div 49,016 42,530 - 90,720 43,920 46,612 - -
Div Payout % 22.51% 28.89% - 34.23% 23.74% 39.53% - -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 1,401,122 976,214 1,026,720 954,720 882,720 906,261 905,920 33.70%
NOSH 247,720 201,281 144,000 144,000 144,000 152,826 152,769 37.98%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 23.52% 23.99% 25.08% 24.05% 22.80% 22.22% 23.97% -
ROE 15.54% 15.08% 7.38% 27.76% 20.96% 13.01% 6.92% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 399.16 304.85 209.92 765.25 563.27 347.30 171.26 75.69%
EPS 112.30 73.13 50.15 174.55 121.17 77.16 41.06 95.45%
DPS 21.13 21.13 0.00 63.00 30.50 30.50 0.00 -
NAPS 6.04 4.85 7.13 6.63 6.13 5.93 5.93 1.23%
Adjusted Per Share Value based on latest NOSH - 144,000
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 181.39 120.20 59.22 215.87 158.90 103.98 51.25 132.06%
EPS 42.66 28.84 14.85 51.92 36.24 23.10 12.29 129.07%
DPS 9.60 8.33 0.00 17.77 8.60 9.13 0.00 -
NAPS 2.7448 1.9124 2.0113 1.8703 1.7292 1.7754 1.7747 33.70%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 13.60 12.48 19.20 15.70 13.32 14.98 13.58 -
P/RPS 3.41 4.09 9.15 2.05 2.36 4.31 7.93 -42.99%
P/EPS 14.49 17.07 36.47 8.53 10.37 19.41 33.07 -42.28%
EY 6.90 5.86 2.74 11.72 9.64 5.15 3.02 73.38%
DY 1.55 1.69 0.00 4.01 2.29 2.04 0.00 -
P/NAPS 2.25 2.57 2.69 2.37 2.17 2.53 2.29 -1.16%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 21/12/17 05/10/17 04/07/17 25/04/17 22/12/16 04/10/16 30/06/16 -
Price 13.80 12.80 19.08 16.30 14.24 14.60 12.94 -
P/RPS 3.46 4.20 9.09 2.13 2.53 4.20 7.56 -40.58%
P/EPS 14.70 17.50 36.24 8.86 11.09 18.92 31.51 -39.82%
EY 6.80 5.71 2.76 11.29 9.02 5.28 3.17 66.25%
DY 1.53 1.65 0.00 3.87 2.14 2.09 0.00 -
P/NAPS 2.28 2.64 2.68 2.46 2.32 2.46 2.18 3.03%

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