[AEONCR] YoY Annualized Quarter Result on 31-May-2018 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-May-2018 [#1]
Profit Trend
QoQ- 32.29%
YoY- 30.9%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 1,643,864 1,541,088 1,514,352 1,302,872 1,209,128 1,046,552 929,756 9.95%
PBT 863,432 148,344 450,672 527,052 407,476 336,464 305,064 18.91%
Tax -211,064 -43,228 -112,272 -130,112 -104,228 -85,556 -72,100 19.58%
NP 652,368 105,116 338,400 396,940 303,248 250,908 232,964 18.70%
-
NP to SH 652,368 105,116 338,400 396,940 303,248 250,908 232,964 18.70%
-
Tax Rate 24.44% 29.14% 24.91% 24.69% 25.58% 25.43% 23.63% -
Total Cost 991,496 1,435,972 1,175,952 905,932 905,880 795,644 696,792 6.04%
-
Net Worth 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 905,920 782,479 15.60%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 1,868,852 1,534,401 1,593,121 1,356,183 1,026,720 905,920 782,479 15.60%
NOSH 255,307 253,625 250,868 249,199 144,000 152,769 153,427 8.84%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 39.69% 6.82% 22.35% 30.47% 25.08% 23.97% 25.06% -
ROE 34.91% 6.85% 21.24% 29.27% 29.54% 27.70% 29.77% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 643.88 603.62 593.15 523.58 839.67 685.05 605.99 1.01%
EPS 255.52 41.16 130.76 153.72 200.60 164.24 151.84 9.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.32 6.01 6.24 5.45 7.13 5.93 5.10 6.20%
Adjusted Per Share Value based on latest NOSH - 249,199
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 322.04 301.90 296.66 255.24 236.87 205.02 182.14 9.95%
EPS 127.80 20.59 66.29 77.76 59.41 49.15 45.64 18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.6611 3.0059 3.121 2.6568 2.0114 1.7747 1.5329 15.60%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 11.90 8.98 16.10 14.80 19.20 13.58 14.70 -
P/RPS 1.85 1.49 2.71 2.83 2.29 1.98 2.43 -4.43%
P/EPS 4.66 21.81 12.15 9.28 9.12 8.27 9.68 -11.46%
EY 21.47 4.58 8.23 10.78 10.97 12.09 10.33 12.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.49 2.58 2.72 2.69 2.29 2.88 -9.04%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 06/07/21 25/06/20 27/06/19 28/06/18 04/07/17 30/06/16 25/06/15 -
Price 11.78 9.68 16.92 13.90 19.08 12.94 14.18 -
P/RPS 1.83 1.60 2.85 2.65 2.27 1.89 2.34 -4.01%
P/EPS 4.61 23.51 12.77 8.71 9.06 7.88 9.34 -11.09%
EY 21.69 4.25 7.83 11.48 11.04 12.69 10.71 12.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.61 2.71 2.55 2.68 2.18 2.78 -8.69%

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