[AEONCR] QoQ 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- 14.01%
YoY- 307.78%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 486,513 471,730 452,674 432,664 417,839 399,171 390,571 15.75%
PBT 111,434 159,231 131,914 129,811 101,583 100,047 215,535 -35.55%
Tax -25,888 -39,042 -32,551 -34,471 -17,956 -24,398 -52,466 -37.53%
NP 85,546 120,189 99,363 95,340 83,627 75,649 163,069 -34.92%
-
NP to SH 85,546 120,189 99,363 95,340 83,627 75,649 163,069 -34.92%
-
Tax Rate 23.23% 24.52% 24.68% 26.55% 17.68% 24.39% 24.34% -
Total Cost 400,967 351,541 353,311 337,324 334,212 323,522 227,502 45.85%
-
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 - 72,762 - 53,614 - 72,762 - -
Div Payout % - 60.54% - 56.24% - 96.18% - -
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 17.58% 25.48% 21.95% 22.04% 20.01% 18.95% 41.75% -
ROE 3.41% 4.80% 4.09% 4.10% 3.70% 3.39% 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 95.28 184.77 177.31 169.47 163.66 156.35 152.98 -27.04%
EPS 16.75 45.10 38.92 35.34 32.76 27.66 63.87 -58.99%
DPS 0.00 28.50 0.00 21.00 0.00 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 95.31 92.41 88.68 84.76 81.85 78.20 76.51 15.75%
EPS 16.76 23.54 19.47 18.68 16.38 14.82 31.94 -34.91%
DPS 0.00 14.25 0.00 10.50 0.00 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 5.98 5.95 6.43 7.08 7.86 9.02 9.52 -26.63%
P/EPS 34.02 23.37 29.29 32.13 39.26 47.59 22.80 30.54%
EY 2.94 4.28 3.41 3.11 2.55 2.10 4.39 -23.43%
DY 0.00 2.59 0.00 1.75 0.00 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 5.91 6.19 6.31 7.03 7.65 8.62 8.90 -23.86%
P/EPS 33.60 24.30 28.73 31.92 38.22 45.49 21.32 35.38%
EY 2.98 4.12 3.48 3.13 2.62 2.20 4.69 -26.07%
DY 0.00 2.49 0.00 1.76 0.00 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