[AEONCR] QoQ Cumulative Quarter Result on 31-Aug-2024 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
26-Sep-2024
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
31-Aug-2024 [#2]
Profit Trend
QoQ- 66.87%
YoY- -19.12%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 1,625,683 1,063,688 522,259 1,912,491 1,410,917 924,404 452,674 133.96%
PBT 333,811 245,961 144,825 565,174 402,579 291,145 131,914 85.38%
Tax -94,167 -68,390 -38,412 -141,156 -97,481 -71,593 -32,551 102.63%
NP 239,644 177,571 106,413 424,018 305,098 219,552 99,363 79.55%
-
NP to SH 239,644 177,571 106,413 424,018 305,098 219,552 99,363 79.55%
-
Tax Rate 28.21% 27.81% 26.52% 24.98% 24.21% 24.59% 24.68% -
Total Cost 1,386,039 886,117 415,846 1,488,473 1,105,819 704,852 353,311 148.12%
-
Net Worth 2,711,505 2,726,363 2,731,792 2,639,881 2,512,227 2,502,015 2,430,529 7.54%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 72,766 72,754 - 217,011 145,525 72,762 - -
Div Payout % 30.36% 40.97% - 51.18% 47.70% 33.14% - -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 2,711,505 2,726,363 2,731,792 2,639,881 2,512,227 2,502,015 2,430,529 7.54%
NOSH 510,641 510,554 510,615 510,615 510,615 255,307 255,307 58.54%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 14.74% 16.69% 20.38% 22.17% 21.62% 23.75% 21.95% -
ROE 8.84% 6.51% 3.90% 16.06% 12.14% 8.78% 4.09% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 318.36 208.34 102.28 374.55 276.32 362.07 177.31 47.56%
EPS 46.93 34.78 20.84 81.08 58.76 84.02 38.92 13.24%
DPS 14.25 14.25 0.00 42.50 28.50 28.50 0.00 -
NAPS 5.31 5.34 5.35 5.17 4.92 9.80 9.52 -32.16%
Adjusted Per Share Value based on latest NOSH - 510,459
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 318.47 208.37 102.31 374.65 276.40 181.09 88.68 133.96%
EPS 46.95 34.79 20.85 83.06 59.77 43.01 19.47 79.53%
DPS 14.25 14.25 0.00 42.51 28.51 14.25 0.00 -
NAPS 5.3118 5.3409 5.3515 5.1715 4.9214 4.9014 4.7614 7.54%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 6.76 7.10 7.24 6.34 5.70 11.00 11.40 -
P/RPS 2.12 3.41 7.08 1.69 2.06 3.04 6.43 -52.17%
P/EPS 14.40 20.41 34.74 7.63 9.54 12.79 29.29 -37.62%
EY 6.94 4.90 2.88 13.10 10.48 7.82 3.41 60.38%
DY 2.11 2.01 0.00 6.70 5.00 2.59 0.00 -
P/NAPS 1.27 1.33 1.35 1.23 1.16 1.12 1.20 3.84%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 19/12/24 26/09/24 10/07/24 08/04/24 21/12/23 26/09/23 10/07/23 -
Price 6.10 7.35 7.24 6.61 5.63 11.44 11.18 -
P/RPS 1.92 3.53 7.08 1.76 2.04 3.16 6.31 -54.66%
P/EPS 13.00 21.13 34.74 7.96 9.42 13.30 28.73 -40.97%
EY 7.69 4.73 2.88 12.56 10.61 7.52 3.48 69.40%
DY 2.34 1.94 0.00 6.43 5.06 2.49 0.00 -
P/NAPS 1.15 1.38 1.35 1.28 1.14 1.17 1.17 -1.13%

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