[AEONCR] YoY Annualized Quarter Result on 28-Feb-2016 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2016
Quarter
28-Feb-2016 [#4]
Profit Trend
QoQ- 6.92%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 1,235,122 1,101,955 965,234 965,234 871,600 12.30%
PBT 398,335 351,162 301,591 301,591 289,269 11.24%
Tax -98,278 -86,135 -73,369 -73,369 -73,543 10.13%
NP 300,057 265,027 228,222 228,222 215,726 11.61%
-
NP to SH 300,057 265,027 228,222 228,222 215,726 11.61%
-
Tax Rate 24.67% 24.53% 24.33% 24.33% 25.42% -
Total Cost 935,065 836,928 737,012 737,012 655,874 12.53%
-
Net Worth 1,580,632 954,720 834,659 834,659 699,139 31.21%
Dividend
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Div 102,058 90,720 91,046 91,046 84,429 6.51%
Div Payout % 34.01% 34.23% 39.89% 39.89% 39.14% -
Equity
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 1,580,632 954,720 834,659 834,659 699,139 31.21%
NOSH 248,449 144,000 153,148 153,148 144,086 19.89%
Ratio Analysis
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin 24.29% 24.05% 23.64% 23.64% 24.75% -
ROE 18.98% 27.76% 27.34% 27.34% 30.86% -
Per Share
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 497.76 765.25 630.26 630.26 588.43 -5.42%
EPS 143.01 174.55 149.02 149.02 145.64 -0.60%
DPS 41.13 63.00 59.45 59.45 57.00 -10.29%
NAPS 6.37 6.63 5.45 5.45 4.72 10.49%
Adjusted Per Share Value based on latest NOSH - 151,137
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 241.96 215.87 189.09 189.09 170.75 12.30%
EPS 58.78 51.92 44.71 44.71 42.26 11.61%
DPS 19.99 17.77 17.84 17.84 16.54 6.51%
NAPS 3.0964 1.8703 1.6351 1.6351 1.3696 31.21%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 13.30 15.70 11.92 11.72 13.30 -
P/RPS 2.67 2.05 1.89 1.86 0.00 -
P/EPS 11.00 8.53 8.00 7.86 0.00 -
EY 9.09 11.72 12.50 12.72 0.00 -
DY 3.09 4.01 4.99 5.07 0.00 -
P/NAPS 2.09 2.37 2.19 2.15 2.82 -9.49%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 27/04/18 25/04/17 21/04/16 - 20/04/15 -
Price 12.82 16.30 12.78 0.00 14.48 -
P/RPS 2.58 2.13 2.03 0.00 0.00 -
P/EPS 10.60 8.86 8.58 0.00 0.00 -
EY 9.43 11.29 11.66 0.00 0.00 -
DY 3.21 3.87 4.65 0.00 0.00 -
P/NAPS 2.01 2.46 2.34 0.00 3.07 -13.15%

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