[AEONCR] QoQ Quarter Result on 29-Feb-2020 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
09-Apr-2020
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2020
Quarter
29-Feb-2020 [#4]
Profit Trend
QoQ- 26.4%
YoY- 0.89%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 401,467 363,967 385,272 413,279 402,462 404,446 378,588 3.97%
PBT 57,705 76,486 37,086 118,032 92,865 66,876 112,668 -35.90%
Tax -15,556 -24,676 -10,807 -29,643 -22,935 -17,749 -28,068 -32.45%
NP 42,149 51,810 26,279 88,389 69,930 49,127 84,600 -37.07%
-
NP to SH 42,149 51,810 26,279 88,389 69,930 49,127 84,600 -37.07%
-
Tax Rate 26.96% 32.26% 29.14% 25.11% 24.70% 26.54% 24.91% -
Total Cost 359,318 312,157 358,993 324,890 332,532 355,319 293,988 14.27%
-
Net Worth 1,542,058 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 -2.14%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div - 23,488 - 35,743 - 56,806 - -
Div Payout % - 45.34% - 40.44% - 115.63% - -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 1,542,058 1,524,188 1,534,401 1,567,591 1,542,060 1,549,719 1,593,121 -2.14%
NOSH 255,307 253,651 253,625 253,619 253,604 250,893 250,868 1.17%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin 10.50% 14.23% 6.82% 21.39% 17.38% 12.15% 22.35% -
ROE 2.73% 3.40% 1.71% 5.64% 4.53% 3.17% 5.31% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 157.25 142.56 150.90 161.87 157.64 158.41 148.29 3.97%
EPS 16.51 18.31 10.29 31.36 27.39 16.03 32.69 -36.50%
DPS 0.00 9.20 0.00 14.00 0.00 22.25 0.00 -
NAPS 6.04 5.97 6.01 6.14 6.04 6.07 6.24 -2.14%
Adjusted Per Share Value based on latest NOSH - 253,619
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 78.65 71.30 75.47 80.96 78.84 79.23 74.16 3.98%
EPS 8.26 10.15 5.15 17.32 13.70 9.62 16.57 -37.05%
DPS 0.00 4.60 0.00 7.00 0.00 11.13 0.00 -
NAPS 3.0209 2.9859 3.0059 3.0709 3.0209 3.0359 3.1209 -2.14%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 10.46 9.04 8.98 13.80 14.72 15.00 16.10 -
P/RPS 6.65 6.34 5.95 8.53 9.34 9.47 10.86 -27.82%
P/EPS 63.36 44.55 87.24 39.86 53.74 77.95 48.59 19.29%
EY 1.58 2.24 1.15 2.51 1.86 1.28 2.06 -16.16%
DY 0.00 1.02 0.00 1.01 0.00 1.48 0.00 -
P/NAPS 1.73 1.51 1.49 2.25 2.44 2.47 2.58 -23.33%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 21/12/20 29/09/20 25/06/20 09/04/20 19/12/19 26/09/19 27/06/19 -
Price 12.20 10.60 9.68 9.14 14.72 14.96 16.92 -
P/RPS 7.76 7.44 6.41 5.65 9.34 9.44 11.41 -22.60%
P/EPS 73.90 52.23 94.04 26.40 53.74 77.75 51.06 27.86%
EY 1.35 1.91 1.06 3.79 1.86 1.29 1.96 -21.95%
DY 0.00 0.87 0.00 1.53 0.00 1.49 0.00 -
P/NAPS 2.02 1.78 1.61 1.49 2.44 2.46 2.71 -17.74%

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