[AEONCR] QoQ Cumulative Quarter Result on 28-Feb-2023 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
11-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
28-Feb-2023 [#4]
Profit Trend
QoQ- 29.58%
YoY- 14.3%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 1,410,917 924,404 452,674 1,640,245 1,207,581 789,742 390,571 135.24%
PBT 402,579 291,145 131,914 546,976 417,165 315,582 215,535 51.60%
Tax -97,481 -71,593 -32,551 -129,291 -94,820 -76,864 -52,466 51.07%
NP 305,098 219,552 99,363 417,685 322,345 238,718 163,069 51.77%
-
NP to SH 305,098 219,552 99,363 417,685 322,345 238,718 163,069 51.77%
-
Tax Rate 24.21% 24.59% 24.68% 23.64% 22.73% 24.36% 24.34% -
Total Cost 1,105,819 704,852 353,311 1,222,560 885,236 551,024 227,502 186.66%
-
Net Worth 2,512,227 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 8.54%
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div 145,525 72,762 - 126,377 72,762 72,762 - -
Div Payout % 47.70% 33.14% - 30.26% 22.57% 30.48% - -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 2,512,227 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 8.54%
NOSH 510,615 255,307 255,307 255,307 255,307 255,307 255,307 58.67%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 21.62% 23.75% 21.95% 25.46% 26.69% 30.23% 41.75% -
ROE 12.14% 8.78% 4.09% 17.98% 14.27% 10.70% 7.34% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 276.32 362.07 177.31 642.46 472.99 309.33 152.98 48.26%
EPS 58.76 84.02 38.92 159.62 124.28 91.53 63.87 -5.40%
DPS 28.50 28.50 0.00 49.50 28.50 28.50 0.00 -
NAPS 4.92 9.80 9.52 9.10 8.85 8.74 8.70 -31.59%
Adjusted Per Share Value based on latest NOSH - 255,307
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 276.40 181.09 88.68 321.32 236.56 154.71 76.51 135.25%
EPS 59.77 43.01 19.47 81.82 63.15 46.76 31.94 51.79%
DPS 28.51 14.25 0.00 24.76 14.25 14.25 0.00 -
NAPS 4.9214 4.9014 4.7614 4.5513 4.4263 4.3713 4.3512 8.54%
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 5.70 11.00 11.40 12.00 12.86 14.10 14.56 -
P/RPS 2.06 3.04 6.43 1.87 2.72 4.56 9.52 -63.92%
P/EPS 9.54 12.79 29.29 7.33 10.19 15.08 22.80 -44.02%
EY 10.48 7.82 3.41 13.63 9.82 6.63 4.39 78.52%
DY 5.00 2.59 0.00 4.13 2.22 2.02 0.00 -
P/NAPS 1.16 1.12 1.20 1.32 1.45 1.61 1.67 -21.55%
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 21/12/23 26/09/23 10/07/23 11/04/23 21/12/22 29/09/22 04/07/22 -
Price 5.63 11.44 11.18 11.92 12.52 13.48 13.62 -
P/RPS 2.04 3.16 6.31 1.86 2.65 4.36 8.90 -62.51%
P/EPS 9.42 13.30 28.73 7.29 9.92 14.42 21.32 -41.96%
EY 10.61 7.52 3.48 13.72 10.08 6.94 4.69 72.24%
DY 5.06 2.49 0.00 4.15 2.28 2.11 0.00 -
P/NAPS 1.14 1.17 1.17 1.31 1.41 1.54 1.57 -19.19%

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