[AEONCR] YoY Annualized Quarter Result on 29-Feb-2016 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
29-Feb-2016 [#4]
Profit Trend
QoQ-0.0%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 1,365,843 1,235,122 1,101,955 965,234 965,234 871,600 11.87%
PBT 472,191 398,335 351,162 301,591 301,591 289,269 13.02%
Tax -117,567 -98,278 -86,135 -73,369 -73,369 -73,543 12.43%
NP 354,624 300,057 265,027 228,222 228,222 215,726 13.22%
-
NP to SH 354,624 300,057 265,027 228,222 228,222 215,726 13.22%
-
Tax Rate 24.90% 24.67% 24.53% 24.33% 24.33% 25.42% -
Total Cost 1,011,219 935,065 836,928 737,012 737,012 655,874 11.42%
-
Net Worth 1,526,741 1,580,632 954,720 834,659 834,659 699,139 21.54%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Div 113,867 102,058 90,720 91,046 91,046 84,429 7.75%
Div Payout % 32.11% 34.01% 34.23% 39.89% 39.89% 39.14% -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 1,526,741 1,580,632 954,720 834,659 834,659 699,139 21.54%
NOSH 250,802 248,449 144,000 153,148 153,148 144,086 14.85%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin 25.96% 24.29% 24.05% 23.64% 23.64% 24.75% -
ROE 23.23% 18.98% 27.76% 27.34% 27.34% 30.86% -
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 534.98 497.76 765.25 630.26 630.26 588.43 -2.35%
EPS 133.55 143.01 174.55 149.02 149.02 145.64 -2.14%
DPS 44.60 41.13 63.00 59.45 59.45 57.00 -5.94%
NAPS 5.98 6.37 6.63 5.45 5.45 4.72 6.08%
Adjusted Per Share Value based on latest NOSH - 151,137
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 267.57 241.96 215.88 189.09 189.09 170.75 11.87%
EPS 69.47 58.78 51.92 44.71 44.71 42.26 13.22%
DPS 22.31 19.99 17.77 17.84 17.84 16.54 7.76%
NAPS 2.9909 3.0965 1.8703 1.6351 1.6351 1.3696 21.54%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 16.54 13.30 15.70 11.92 11.72 13.30 -
P/RPS 3.09 2.67 2.05 1.89 1.86 0.00 -
P/EPS 11.91 11.00 8.53 8.00 7.86 0.00 -
EY 8.40 9.09 11.72 12.50 12.72 0.00 -
DY 2.70 3.09 4.01 4.99 5.07 0.00 -
P/NAPS 2.77 2.09 2.37 2.19 2.15 2.82 -0.44%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 25/04/19 27/04/18 25/04/17 21/04/16 - 20/04/15 -
Price 16.78 12.82 16.30 12.78 0.00 14.48 -
P/RPS 3.14 2.58 2.13 2.03 0.00 0.00 -
P/EPS 12.08 10.60 8.86 8.58 0.00 0.00 -
EY 8.28 9.43 11.29 11.66 0.00 0.00 -
DY 2.66 3.21 3.87 4.65 0.00 0.00 -
P/NAPS 2.81 2.01 2.46 2.34 0.00 3.07 -2.18%

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