[AEONCR] QoQ 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- 169.8%
YoY- 28.66%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 376,471 374,475 410,966 406,348 401,467 363,967 385,272 -1.52%
PBT 164,028 102,145 215,858 153,630 57,705 76,486 37,086 169.20%
Tax -60,564 -26,662 -52,766 -39,911 -15,556 -24,676 -10,807 215.17%
NP 103,464 75,483 163,092 113,719 42,149 51,810 26,279 149.12%
-
NP to SH 103,464 75,483 163,092 113,719 42,149 51,810 26,279 149.12%
-
Tax Rate 36.92% 26.10% 24.44% 25.98% 26.96% 32.26% 29.14% -
Total Cost 273,007 298,992 247,874 292,629 359,318 312,157 358,993 -16.67%
-
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 - 51,061 - 23,488 - -
Div Payout % - 96.40% - 44.90% - 45.34% - -
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 27.48% 20.16% 39.69% 27.99% 10.50% 14.23% 6.82% -
ROE 5.31% 3.98% 8.73% 6.72% 2.73% 3.40% 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 147.46 146.68 160.97 159.16 157.25 142.56 150.90 -1.52%
EPS 40.53 27.59 63.88 42.56 16.51 18.31 10.29 149.19%
DPS 0.00 28.50 0.00 20.00 0.00 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 73.75 73.36 80.51 79.60 78.65 71.30 75.48 -1.53%
EPS 20.27 14.79 31.95 22.28 8.26 10.15 5.15 149.07%
DPS 0.00 14.25 0.00 10.00 0.00 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 8.75 8.22 7.39 7.36 6.65 6.34 5.95 29.28%
P/EPS 31.83 40.79 18.63 26.31 63.36 44.55 87.24 -48.90%
EY 3.14 2.45 5.37 3.80 1.58 2.24 1.15 95.23%
DY 0.00 2.36 0.00 1.71 0.00 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 9.02 8.10 7.32 7.79 7.76 7.44 6.41 25.54%
P/EPS 32.82 40.18 18.44 27.84 73.90 52.23 94.04 -50.39%
EY 3.05 2.49 5.42 3.59 1.35 1.91 1.06 102.17%
DY 0.00 2.40 0.00 1.61 0.00 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