[AEONCR] YoY Cumulative Quarter Result on 30-Nov-2017 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- 47.93%
YoY- 17.72%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 1,155,312 1,185,496 1,006,307 925,949 811,113 706,942 0 -
PBT 171,277 272,409 357,068 292,969 248,098 211,040 0 -
Tax -51,039 -68,752 -90,057 -75,220 -63,124 -50,951 0 -
NP 120,238 203,657 267,011 217,749 184,974 160,089 0 -
-
NP to SH 120,238 203,657 267,011 217,749 184,974 160,089 0 -
-
Tax Rate 29.80% 25.24% 25.22% 25.68% 25.44% 24.14% - -
Total Cost 1,035,074 981,839 739,296 708,200 626,139 546,853 0 -
-
Net Worth 1,542,058 1,542,060 1,417,541 1,401,122 882,720 787,045 0 -
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div 23,488 56,806 55,724 49,016 43,920 45,975 - -
Div Payout % 19.53% 27.89% 20.87% 22.51% 23.74% 28.72% - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 1,542,058 1,542,060 1,417,541 1,401,122 882,720 787,045 0 -
NOSH 255,307 253,604 250,733 247,720 144,000 154,020 147,808 9.52%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 10.41% 17.18% 26.53% 23.52% 22.80% 22.65% 0.00% -
ROE 7.80% 13.21% 18.84% 15.54% 20.96% 20.34% 0.00% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 452.52 464.34 401.80 399.16 563.27 458.99 0.00 -
EPS 45.11 76.12 102.80 112.30 121.17 103.94 0.00 -
DPS 9.20 22.25 22.25 21.13 30.50 29.85 0.00 -
NAPS 6.04 6.04 5.66 6.04 6.13 5.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 247,720
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 226.33 232.24 197.14 181.40 158.90 138.49 0.00 -
EPS 23.55 39.90 52.31 42.66 36.24 31.36 0.00 -
DPS 4.60 11.13 10.92 9.60 8.60 9.01 0.00 -
NAPS 3.0209 3.0209 2.777 2.7448 1.7293 1.5418 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 10.46 14.72 15.20 13.60 13.32 12.98 14.12 -
P/RPS 2.31 3.17 3.78 3.41 2.36 2.83 0.00 -
P/EPS 22.21 18.45 14.26 14.49 10.37 12.49 0.00 -
EY 4.50 5.42 7.01 6.90 9.64 8.01 0.00 -
DY 0.88 1.51 1.46 1.55 2.29 2.30 0.00 -
P/NAPS 1.73 2.44 2.69 2.25 2.17 2.54 0.00 -
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 21/12/20 19/12/19 20/12/18 21/12/17 22/12/16 22/12/15 - -
Price 12.20 14.72 14.84 13.80 14.24 11.78 0.00 -
P/RPS 2.70 3.17 3.69 3.46 2.53 2.57 0.00 -
P/EPS 25.90 18.45 13.92 14.70 11.09 11.33 0.00 -
EY 3.86 5.42 7.18 6.80 9.02 8.82 0.00 -
DY 0.75 1.51 1.50 1.53 2.14 2.53 0.00 -
P/NAPS 2.02 2.44 2.62 2.28 2.32 2.31 0.00 -

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