[AEONCR] QoQ Quarter Result on 30-Nov-2016 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
30-Nov-2016 [#3]
Profit Trend
QoQ- 21.49%
YoY- 25.66%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 311,322 302,282 290,842 280,347 269,128 261,638 258,292 13.21%
PBT 95,793 101,869 103,064 90,807 73,175 84,116 90,551 3.81%
Tax -24,408 -26,057 -23,011 -23,754 -17,981 -21,389 -22,418 5.81%
NP 71,385 75,812 80,053 67,053 55,194 62,727 68,133 3.14%
-
NP to SH 71,385 75,812 80,053 67,053 55,194 62,727 68,133 3.14%
-
Tax Rate 25.48% 25.58% 22.33% 26.16% 24.57% 25.43% 24.76% -
Total Cost 239,937 226,470 210,789 213,294 213,934 198,911 190,159 16.71%
-
Net Worth 974,985 1,026,720 954,720 882,720 906,649 905,920 823,701 11.86%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 42,477 - 46,800 - 46,632 - 44,736 -3.38%
Div Payout % 59.50% - 58.46% - 84.49% - 65.66% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 974,985 1,026,720 954,720 882,720 906,649 905,920 823,701 11.86%
NOSH 201,027 144,000 144,000 144,000 152,891 152,769 151,137 20.88%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 22.93% 25.08% 27.52% 23.92% 20.51% 23.97% 26.38% -
ROE 7.32% 7.38% 8.38% 7.60% 6.09% 6.92% 8.27% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 154.87 209.92 201.97 194.69 176.02 171.26 170.90 -6.33%
EPS 35.51 50.15 53.38 44.01 36.10 41.06 45.08 -14.67%
DPS 21.13 0.00 32.50 0.00 30.50 0.00 29.60 -20.07%
NAPS 4.85 7.13 6.63 6.13 5.93 5.93 5.45 -7.46%
Adjusted Per Share Value based on latest NOSH - 144,000
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 60.99 59.22 56.98 54.92 52.72 51.26 50.60 13.22%
EPS 13.98 14.85 15.68 13.14 10.81 12.29 13.35 3.11%
DPS 8.32 0.00 9.17 0.00 9.14 0.00 8.76 -3.36%
NAPS 1.91 2.0114 1.8703 1.7293 1.7761 1.7747 1.6136 11.86%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 12.48 19.20 15.70 13.32 14.98 13.58 11.92 -
P/RPS 8.06 9.15 7.77 6.84 8.51 7.93 6.97 10.14%
P/EPS 35.15 36.47 28.24 28.61 41.50 33.07 26.44 20.84%
EY 2.85 2.74 3.54 3.50 2.41 3.02 3.78 -17.11%
DY 1.69 0.00 2.07 0.00 2.04 0.00 2.48 -22.50%
P/NAPS 2.57 2.69 2.37 2.17 2.53 2.29 2.19 11.22%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 05/10/17 04/07/17 25/04/17 22/12/16 04/10/16 30/06/16 21/04/16 -
Price 12.80 19.08 16.30 14.24 14.60 12.94 12.78 -
P/RPS 8.27 9.09 8.07 7.31 8.29 7.56 7.48 6.90%
P/EPS 36.05 36.24 29.32 30.58 40.44 31.51 28.35 17.32%
EY 2.77 2.76 3.41 3.27 2.47 3.17 3.53 -14.88%
DY 1.65 0.00 1.99 0.00 2.09 0.00 2.32 -20.27%
P/NAPS 2.64 2.68 2.46 2.32 2.46 2.18 2.34 8.35%

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