[AEONCR] QoQ Quarter Result on 29-Feb-2016 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
29-Feb-2016 [#4]
Profit Trend
QoQ-0.0%
YoY- 715.28%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 280,347 269,128 261,638 258,292 258,292 245,780 228,723 17.65%
PBT 90,807 73,175 84,116 90,551 90,551 70,502 64,272 31.78%
Tax -23,754 -17,981 -21,389 -22,418 -22,418 -17,140 -15,786 38.59%
NP 67,053 55,194 62,727 68,133 68,133 53,362 48,486 29.55%
-
NP to SH 67,053 55,194 62,727 68,133 68,133 53,362 48,486 29.55%
-
Tax Rate 26.16% 24.57% 25.43% 24.76% 24.76% 24.31% 24.56% -
Total Cost 213,294 213,934 198,911 190,159 190,159 192,418 180,237 14.39%
-
Net Worth 882,720 906,649 905,920 823,701 823,701 789,460 775,467 10.90%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div - 46,632 - 44,736 44,736 - 46,019 -
Div Payout % - 84.49% - 65.66% 65.66% - 94.91% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 882,720 906,649 905,920 823,701 823,701 789,460 775,467 10.90%
NOSH 144,000 152,891 152,769 151,137 151,137 154,493 154,168 -5.30%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 23.92% 20.51% 23.97% 26.38% 26.38% 21.71% 21.20% -
ROE 7.60% 6.09% 6.92% 8.27% 8.27% 6.76% 6.25% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 194.69 176.02 171.26 170.90 170.90 159.09 148.36 24.24%
EPS 44.01 36.10 41.06 45.08 45.08 34.54 31.45 30.78%
DPS 0.00 30.50 0.00 29.60 29.60 0.00 29.85 -
NAPS 6.13 5.93 5.93 5.45 5.45 5.11 5.03 17.11%
Adjusted Per Share Value based on latest NOSH - 151,137
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 54.92 52.72 51.26 50.60 50.60 48.15 44.81 17.64%
EPS 13.14 10.81 12.29 13.35 13.35 10.45 9.50 29.57%
DPS 0.00 9.14 0.00 8.76 8.76 0.00 9.02 -
NAPS 1.7293 1.7761 1.7747 1.6136 1.6136 1.5466 1.5192 10.89%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 13.32 14.98 13.58 11.92 11.72 12.98 12.18 -
P/RPS 6.84 8.51 7.93 6.97 6.86 8.16 8.21 -13.56%
P/EPS 28.61 41.50 33.07 26.44 26.00 37.58 38.73 -21.48%
EY 3.50 2.41 3.02 3.78 3.85 2.66 2.58 27.58%
DY 0.00 2.04 0.00 2.48 2.53 0.00 2.45 -
P/NAPS 2.17 2.53 2.29 2.19 2.15 2.54 2.42 -8.34%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 22/12/16 04/10/16 30/06/16 21/04/16 - 22/12/15 06/10/15 -
Price 14.24 14.60 12.94 12.78 0.00 11.78 13.58 -
P/RPS 7.31 8.29 7.56 7.48 0.00 7.40 9.15 -16.41%
P/EPS 30.58 40.44 31.51 28.35 0.00 34.11 43.18 -24.08%
EY 3.27 2.47 3.17 3.53 0.00 2.93 2.32 31.53%
DY 0.00 2.09 0.00 2.32 0.00 0.00 2.20 -
P/NAPS 2.32 2.46 2.18 2.34 0.00 2.31 2.70 -11.40%

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