[AEONCR] QoQ Quarter Result on 31-May-2016 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
30-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2017
Quarter
31-May-2016 [#1]
Profit Trend
QoQ- -7.93%
YoY- 7.7%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 290,842 280,347 269,128 261,638 258,292 258,292 245,780 14.42%
PBT 103,064 90,807 73,175 84,116 90,551 90,551 70,502 35.51%
Tax -23,011 -23,754 -17,981 -21,389 -22,418 -22,418 -17,140 26.58%
NP 80,053 67,053 55,194 62,727 68,133 68,133 53,362 38.35%
-
NP to SH 80,053 67,053 55,194 62,727 68,133 68,133 53,362 38.35%
-
Tax Rate 22.33% 26.16% 24.57% 25.43% 24.76% 24.76% 24.31% -
Total Cost 210,789 213,294 213,934 198,911 190,159 190,159 192,418 7.57%
-
Net Worth 954,720 882,720 906,649 905,920 823,701 823,701 789,460 16.43%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div 46,800 - 46,632 - 44,736 44,736 - -
Div Payout % 58.46% - 84.49% - 65.66% 65.66% - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 954,720 882,720 906,649 905,920 823,701 823,701 789,460 16.43%
NOSH 144,000 144,000 152,891 152,769 151,137 151,137 154,493 -5.47%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 27.52% 23.92% 20.51% 23.97% 26.38% 26.38% 21.71% -
ROE 8.38% 7.60% 6.09% 6.92% 8.27% 8.27% 6.76% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 201.97 194.69 176.02 171.26 170.90 170.90 159.09 21.04%
EPS 53.38 44.01 36.10 41.06 45.08 45.08 34.54 41.68%
DPS 32.50 0.00 30.50 0.00 29.60 29.60 0.00 -
NAPS 6.63 6.13 5.93 5.93 5.45 5.45 5.11 23.17%
Adjusted Per Share Value based on latest NOSH - 152,769
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 56.98 54.92 52.72 51.25 50.60 50.60 48.15 14.42%
EPS 15.68 13.14 10.81 12.29 13.35 13.35 10.45 38.37%
DPS 9.17 0.00 9.14 0.00 8.76 8.76 0.00 -
NAPS 1.8703 1.7292 1.7761 1.7747 1.6136 1.6136 1.5465 16.43%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 15.70 13.32 14.98 13.58 11.92 11.72 12.98 -
P/RPS 7.77 6.84 8.51 7.93 6.97 6.86 8.16 -3.84%
P/EPS 28.24 28.61 41.50 33.07 26.44 26.00 37.58 -20.44%
EY 3.54 3.50 2.41 3.02 3.78 3.85 2.66 25.70%
DY 2.07 0.00 2.04 0.00 2.48 2.53 0.00 -
P/NAPS 2.37 2.17 2.53 2.29 2.19 2.15 2.54 -5.39%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 25/04/17 22/12/16 04/10/16 30/06/16 21/04/16 - 22/12/15 -
Price 16.30 14.24 14.60 12.94 12.78 0.00 11.78 -
P/RPS 8.07 7.31 8.29 7.56 7.48 0.00 7.40 7.18%
P/EPS 29.32 30.58 40.44 31.51 28.35 0.00 34.11 -11.40%
EY 3.41 3.27 2.47 3.17 3.53 0.00 2.93 12.91%
DY 1.99 0.00 2.09 0.00 2.32 0.00 0.00 -
P/NAPS 2.46 2.32 2.46 2.18 2.34 0.00 2.31 5.16%

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