[AEONCR] QoQ Cumulative Quarter Result on 30-Nov-2022 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
30-Nov-2022 [#3]
Profit Trend
QoQ- 35.03%
YoY- -5.76%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 924,404 452,674 1,640,245 1,207,581 789,742 390,571 1,524,880 -28.30%
PBT 291,145 131,914 546,976 417,165 315,582 215,535 526,820 -32.58%
Tax -71,593 -32,551 -129,291 -94,820 -76,864 -52,466 -161,401 -41.75%
NP 219,552 99,363 417,685 322,345 238,718 163,069 365,419 -28.73%
-
NP to SH 219,552 99,363 417,685 322,345 238,718 163,069 365,419 -28.73%
-
Tax Rate 24.59% 24.68% 23.64% 22.73% 24.36% 24.34% 30.64% -
Total Cost 704,852 353,311 1,222,560 885,236 551,024 227,502 1,159,461 -28.17%
-
Net Worth 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 15.99%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 72,762 - 126,377 72,762 72,762 - 123,824 -29.77%
Div Payout % 33.14% - 30.26% 22.57% 30.48% - 33.89% -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 2,221,176 2,001,612 15.99%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 23.75% 21.95% 25.46% 26.69% 30.23% 41.75% 23.96% -
ROE 8.78% 4.09% 17.98% 14.27% 10.70% 7.34% 18.26% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 362.07 177.31 642.46 472.99 309.33 152.98 597.27 -28.30%
EPS 84.02 38.92 159.62 124.28 91.53 63.87 139.17 -28.50%
DPS 28.50 0.00 49.50 28.50 28.50 0.00 48.50 -29.77%
NAPS 9.80 9.52 9.10 8.85 8.74 8.70 7.84 15.99%
Adjusted Per Share Value based on latest NOSH - 255,307
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 181.09 88.68 321.33 236.57 154.71 76.51 298.73 -28.30%
EPS 43.01 19.47 81.83 63.15 46.77 31.95 71.59 -28.73%
DPS 14.25 0.00 24.76 14.25 14.25 0.00 24.26 -29.79%
NAPS 4.9015 4.7615 4.5514 4.4264 4.3713 4.3513 3.9212 15.99%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 11.00 11.40 12.00 12.86 14.10 14.56 14.68 -
P/RPS 3.04 6.43 1.87 2.72 4.56 9.52 2.46 15.11%
P/EPS 12.79 29.29 7.33 10.19 15.08 22.80 10.26 15.78%
EY 7.82 3.41 13.63 9.82 6.63 4.39 9.75 -13.64%
DY 2.59 0.00 4.13 2.22 2.02 0.00 3.30 -14.87%
P/NAPS 1.12 1.20 1.32 1.45 1.61 1.67 1.87 -28.88%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 26/09/23 10/07/23 11/04/23 21/12/22 29/09/22 04/07/22 05/04/22 -
Price 11.44 11.18 11.92 12.52 13.48 13.62 15.30 -
P/RPS 3.16 6.31 1.86 2.65 4.36 8.90 2.56 15.02%
P/EPS 13.30 28.73 7.29 9.92 14.42 21.32 10.69 15.63%
EY 7.52 3.48 13.72 10.08 6.94 4.69 9.35 -13.48%
DY 2.49 0.00 4.15 2.28 2.11 0.00 3.17 -14.83%
P/NAPS 1.17 1.17 1.31 1.41 1.54 1.57 1.95 -28.79%

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