[AEONCR] QoQ Quarter Result on 31-Aug-2021 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- -53.72%
YoY- 45.69%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 390,571 362,968 376,471 374,475 410,966 406,348 401,467 -1.81%
PBT 215,535 44,789 164,028 102,145 215,858 153,630 57,705 140.92%
Tax -52,466 -21,409 -60,564 -26,662 -52,766 -39,911 -15,556 125.06%
NP 163,069 23,380 103,464 75,483 163,092 113,719 42,149 146.64%
-
NP to SH 163,069 23,380 103,464 75,483 163,092 113,719 42,149 146.64%
-
Tax Rate 24.34% 47.80% 36.92% 26.10% 24.44% 25.98% 26.96% -
Total Cost 227,502 339,588 273,007 298,992 247,874 292,629 359,318 -26.28%
-
Net Worth 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 27.57%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - 51,061 - 72,762 - 51,061 - -
Div Payout % - 218.40% - 96.40% - 44.90% - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 2,221,176 2,001,612 1,947,997 1,894,383 1,868,852 1,692,690 1,542,058 27.57%
NOSH 255,307 255,307 255,307 255,307 255,307 255,307 255,307 0.00%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 41.75% 6.44% 27.48% 20.16% 39.69% 27.99% 10.50% -
ROE 7.34% 1.17% 5.31% 3.98% 8.73% 6.72% 2.73% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 152.98 142.17 147.46 146.68 160.97 159.16 157.25 -1.82%
EPS 63.87 7.17 40.53 27.59 63.88 42.56 16.51 146.63%
DPS 0.00 20.00 0.00 28.50 0.00 20.00 0.00 -
NAPS 8.70 7.84 7.63 7.42 7.32 6.63 6.04 27.57%
Adjusted Per Share Value based on latest NOSH - 255,307
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 76.51 71.10 73.75 73.36 80.51 79.60 78.65 -1.82%
EPS 31.94 4.58 20.27 14.79 31.95 22.28 8.26 146.56%
DPS 0.00 10.00 0.00 14.25 0.00 10.00 0.00 -
NAPS 4.3512 3.9211 3.8161 3.7111 3.6611 3.316 3.0209 27.56%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 14.56 14.68 12.90 12.06 11.90 11.72 10.46 -
P/RPS 9.52 10.33 8.75 8.22 7.39 7.36 6.65 27.04%
P/EPS 22.80 160.30 31.83 40.79 18.63 26.31 63.36 -49.43%
EY 4.39 0.62 3.14 2.45 5.37 3.80 1.58 97.76%
DY 0.00 1.36 0.00 2.36 0.00 1.71 0.00 -
P/NAPS 1.67 1.87 1.69 1.63 1.63 1.77 1.73 -2.32%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 04/07/22 05/04/22 23/12/21 28/09/21 06/07/21 08/04/21 21/12/20 -
Price 13.62 15.30 13.30 11.88 11.78 12.40 12.20 -
P/RPS 8.90 10.76 9.02 8.10 7.32 7.79 7.76 9.57%
P/EPS 21.32 167.07 32.82 40.18 18.44 27.84 73.90 -56.37%
EY 4.69 0.60 3.05 2.49 5.42 3.59 1.35 129.55%
DY 0.00 1.31 0.00 2.40 0.00 1.61 0.00 -
P/NAPS 1.57 1.95 1.74 1.60 1.61 1.87 2.02 -15.47%

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