[AEONCR] QoQ Cumulative Quarter Result on 28-Feb-2021 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
08-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
28-Feb-2021 [#4]
Profit Trend
QoQ- 94.58%
YoY- -19.89%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 1,161,912 785,441 410,966 1,561,660 1,155,312 753,845 385,272 108.59%
PBT 482,031 318,003 215,858 324,907 171,277 113,572 37,086 451.94%
Tax -139,992 -79,428 -52,766 -90,950 -51,039 -35,483 -10,807 450.70%
NP 342,039 238,575 163,092 233,957 120,238 78,089 26,279 452.45%
-
NP to SH 342,039 238,575 163,092 233,957 120,238 78,089 26,279 452.45%
-
Tax Rate 29.04% 24.98% 24.44% 27.99% 29.80% 31.24% 29.14% -
Total Cost 819,873 546,866 247,874 1,327,703 1,035,074 675,756 358,993 73.33%
-
Net Worth 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 1,524,188 1,534,401 17.22%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 72,762 72,762 - 74,549 23,488 23,488 - -
Div Payout % 21.27% 30.50% - 31.86% 19.53% 30.08% - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 1,524,188 1,534,401 17.22%
NOSH 255,307 255,307 255,307 255,307 255,307 253,651 253,625 0.44%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 29.44% 30.37% 39.69% 14.98% 10.41% 10.36% 6.82% -
ROE 17.56% 12.59% 8.73% 13.82% 7.80% 5.12% 1.71% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 455.10 307.64 160.97 611.68 452.52 295.27 150.90 108.60%
EPS 132.00 91.47 63.88 87.67 45.11 28.60 10.29 447.13%
DPS 28.50 28.50 0.00 29.20 9.20 9.20 0.00 -
NAPS 7.63 7.42 7.32 6.63 6.04 5.97 6.01 17.22%
Adjusted Per Share Value based on latest NOSH - 255,307
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 227.62 153.87 80.51 305.93 226.33 147.68 75.48 108.59%
EPS 67.01 46.74 31.95 45.83 23.55 15.30 5.15 452.34%
DPS 14.25 14.25 0.00 14.60 4.60 4.60 0.00 -
NAPS 3.8162 3.7111 3.6611 3.316 3.0209 2.9859 3.0059 17.23%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 12.90 12.06 11.90 11.72 10.46 9.04 8.98 -
P/RPS 2.83 3.92 7.39 1.92 2.31 3.06 5.95 -39.04%
P/EPS 9.63 12.91 18.63 12.79 22.21 29.56 87.24 -76.95%
EY 10.39 7.75 5.37 7.82 4.50 3.38 1.15 333.20%
DY 2.21 2.36 0.00 2.49 0.88 1.02 0.00 -
P/NAPS 1.69 1.63 1.63 1.77 1.73 1.51 1.49 8.75%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 23/12/21 28/09/21 06/07/21 08/04/21 21/12/20 29/09/20 25/06/20 -
Price 13.30 11.88 11.78 12.40 12.20 10.60 9.68 -
P/RPS 2.92 3.86 7.32 2.03 2.70 3.59 6.41 -40.76%
P/EPS 9.93 12.71 18.44 13.53 25.90 34.66 94.04 -77.62%
EY 10.07 7.87 5.42 7.39 3.86 2.89 1.06 347.94%
DY 2.14 2.40 0.00 2.35 0.75 0.87 0.00 -
P/NAPS 1.74 1.60 1.61 1.87 2.02 1.78 1.61 5.30%

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