[AEONCR] QoQ Cumulative Quarter Result on 31-Aug-2019 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
31-Aug-2019 [#2]
Profit Trend
QoQ- 58.07%
YoY- -25.66%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Revenue 385,272 1,598,775 1,185,496 783,034 378,588 1,365,843 1,006,307 -47.24%
PBT 37,086 390,441 272,409 179,544 112,668 472,191 357,068 -77.87%
Tax -10,807 -98,395 -68,752 -45,817 -28,068 -117,567 -90,057 -75.63%
NP 26,279 292,046 203,657 133,727 84,600 354,624 267,011 -78.65%
-
NP to SH 26,279 292,046 203,657 133,727 84,600 354,624 267,011 -78.65%
-
Tax Rate 29.14% 25.20% 25.24% 25.52% 24.91% 24.90% 25.22% -
Total Cost 358,993 1,306,729 981,839 649,307 293,988 1,011,219 739,296 -38.19%
-
Net Worth 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 1,526,741 1,417,541 5.41%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Div - 92,549 56,806 56,806 - 113,867 55,724 -
Div Payout % - 31.69% 27.89% 42.48% - 32.11% 20.87% -
Equity
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Net Worth 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 1,526,741 1,417,541 5.41%
NOSH 253,625 253,619 253,604 250,893 250,868 250,802 250,733 0.76%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
NP Margin 6.82% 18.27% 17.18% 17.08% 22.35% 25.96% 26.53% -
ROE 1.71% 18.63% 13.21% 8.63% 5.31% 23.23% 18.84% -
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 150.90 626.21 464.34 306.70 148.29 534.98 401.80 -47.91%
EPS 10.29 107.48 76.12 48.73 32.69 133.55 102.80 -78.41%
DPS 0.00 36.25 22.25 22.25 0.00 44.60 22.25 -
NAPS 6.01 6.14 6.04 6.07 6.24 5.98 5.66 4.07%
Adjusted Per Share Value based on latest NOSH - 250,893
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
RPS 75.48 313.20 232.24 153.40 74.17 267.57 197.14 -47.24%
EPS 5.15 57.21 39.90 26.20 16.57 69.47 52.31 -78.64%
DPS 0.00 18.13 11.13 11.13 0.00 22.31 10.92 -
NAPS 3.0059 3.0709 3.0209 3.0359 3.121 2.9909 2.777 5.41%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 -
Price 8.98 13.80 14.72 15.00 16.10 16.54 15.20 -
P/RPS 5.95 2.20 3.17 4.89 10.86 3.09 3.78 35.27%
P/EPS 87.24 12.06 18.45 28.64 48.59 11.91 14.26 234.13%
EY 1.15 8.29 5.42 3.49 2.06 8.40 7.01 -69.99%
DY 0.00 2.63 1.51 1.48 0.00 2.70 1.46 -
P/NAPS 1.49 2.25 2.44 2.47 2.58 2.77 2.69 -32.52%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 CAGR
Date 25/06/20 09/04/20 19/12/19 26/09/19 27/06/19 25/04/19 20/12/18 -
Price 9.68 9.14 14.72 14.96 16.92 16.78 14.84 -
P/RPS 6.41 1.46 3.17 4.88 11.41 3.14 3.69 44.45%
P/EPS 94.04 7.99 18.45 28.56 51.06 12.08 13.92 256.95%
EY 1.06 12.52 5.42 3.50 1.96 8.28 7.18 -72.03%
DY 0.00 3.97 1.51 1.49 0.00 2.66 1.50 -
P/NAPS 1.61 1.49 2.44 2.46 2.71 2.81 2.62 -27.69%

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