[AEONCR] QoQ Quarter Result on 31-May-2023 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
10-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-May-2023 [#1]
Profit Trend
QoQ- 4.22%
YoY- -39.07%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 501,574 486,513 471,730 452,674 432,664 417,839 399,171 16.46%
PBT 162,595 111,434 159,231 131,914 129,811 101,583 100,047 38.27%
Tax -43,675 -25,888 -39,042 -32,551 -34,471 -17,956 -24,398 47.48%
NP 118,920 85,546 120,189 99,363 95,340 83,627 75,649 35.23%
-
NP to SH 118,920 85,546 120,189 99,363 95,340 83,627 75,649 35.23%
-
Tax Rate 26.86% 23.23% 24.52% 24.68% 26.55% 17.68% 24.39% -
Total Cost 382,654 400,967 351,541 353,311 337,324 334,212 323,522 11.85%
-
Net Worth 2,639,881 2,512,227 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 11.87%
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div 71,486 - 72,762 - 53,614 - 72,762 -1.17%
Div Payout % 60.11% - 60.54% - 56.24% - 96.18% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 2,639,881 2,512,227 2,502,015 2,430,529 2,323,300 2,259,473 2,231,389 11.87%
NOSH 510,615 510,615 255,307 255,307 255,307 255,307 255,307 58.80%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 23.71% 17.58% 25.48% 21.95% 22.04% 20.01% 18.95% -
ROE 4.50% 3.41% 4.80% 4.09% 4.10% 3.70% 3.39% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 98.23 95.28 184.77 177.31 169.47 163.66 156.35 -26.66%
EPS 22.32 16.75 45.10 38.92 35.34 32.76 27.66 -13.33%
DPS 14.00 0.00 28.50 0.00 21.00 0.00 28.50 -37.76%
NAPS 5.17 4.92 9.80 9.52 9.10 8.85 8.74 -29.55%
Adjusted Per Share Value based on latest NOSH - 255,307
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 98.26 95.31 92.41 88.68 84.76 81.85 78.20 16.45%
EPS 23.30 16.76 23.54 19.47 18.68 16.38 14.82 35.24%
DPS 14.00 0.00 14.25 0.00 10.50 0.00 14.25 -1.17%
NAPS 5.1715 4.9214 4.9014 4.7614 4.5513 4.4263 4.3713 11.87%
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 -
Price 6.34 5.70 11.00 11.40 12.00 12.86 14.10 -
P/RPS 6.45 5.98 5.95 6.43 7.08 7.86 9.02 -20.05%
P/EPS 27.22 34.02 23.37 29.29 32.13 39.26 47.59 -31.11%
EY 3.67 2.94 4.28 3.41 3.11 2.55 2.10 45.13%
DY 2.21 0.00 2.59 0.00 1.75 0.00 2.02 6.18%
P/NAPS 1.23 1.16 1.12 1.20 1.32 1.45 1.61 -16.44%
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 08/04/24 21/12/23 26/09/23 10/07/23 11/04/23 21/12/22 29/09/22 -
Price 6.61 5.63 11.44 11.18 11.92 12.52 13.48 -
P/RPS 6.73 5.91 6.19 6.31 7.03 7.65 8.62 -15.22%
P/EPS 28.38 33.60 24.30 28.73 31.92 38.22 45.49 -27.00%
EY 3.52 2.98 4.12 3.48 3.13 2.62 2.20 36.83%
DY 2.12 0.00 2.49 0.00 1.76 0.00 2.11 0.31%
P/NAPS 1.28 1.14 1.17 1.17 1.31 1.41 1.54 -11.60%

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