[AEONCR] YoY Cumulative Quarter Result on 31-Aug-2018 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
04-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2019
Quarter
31-Aug-2018 [#2]
Profit Trend
QoQ- 81.26%
YoY- 22.2%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 785,441 753,845 783,034 657,810 613,604 530,766 461,162 9.27%
PBT 318,003 113,572 179,544 238,996 197,662 157,291 140,538 14.56%
Tax -79,428 -35,483 -45,817 -59,121 -50,465 -39,370 -33,811 15.28%
NP 238,575 78,089 133,727 179,875 147,197 117,921 106,727 14.33%
-
NP to SH 238,575 78,089 133,727 179,875 147,197 117,921 106,727 14.33%
-
Tax Rate 24.98% 31.24% 25.52% 24.74% 25.53% 25.03% 24.06% -
Total Cost 546,866 675,756 649,307 477,935 466,407 412,845 354,435 7.48%
-
Net Worth 1,894,383 1,524,188 1,549,719 1,392,929 976,214 906,261 773,540 16.08%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div 72,762 23,488 56,806 55,542 42,530 46,612 - -
Div Payout % 30.50% 30.08% 42.48% 30.88% 28.89% 39.53% - -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 1,894,383 1,524,188 1,549,719 1,392,929 976,214 906,261 773,540 16.08%
NOSH 255,307 253,651 250,893 249,735 201,281 152,826 153,785 8.80%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin 30.37% 10.36% 17.08% 27.34% 23.99% 22.22% 23.14% -
ROE 12.59% 5.12% 8.63% 12.91% 15.08% 13.01% 13.80% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 307.64 295.27 306.70 263.52 304.85 347.30 299.87 0.42%
EPS 91.47 28.60 48.73 69.45 73.13 77.16 69.40 4.70%
DPS 28.50 9.20 22.25 22.25 21.13 30.50 0.00 -
NAPS 7.42 5.97 6.07 5.58 4.85 5.93 5.03 6.68%
Adjusted Per Share Value based on latest NOSH - 249,735
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 153.87 147.68 153.40 128.86 120.20 103.98 90.34 9.27%
EPS 46.74 15.30 26.20 35.24 28.84 23.10 20.91 14.33%
DPS 14.25 4.60 11.13 10.88 8.33 9.13 0.00 -
NAPS 3.7111 2.9859 3.0359 2.7287 1.9124 1.7754 1.5154 16.08%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 12.06 9.04 15.00 15.10 12.48 14.98 12.18 -
P/RPS 3.92 3.06 4.89 5.73 4.09 4.31 4.06 -0.58%
P/EPS 12.91 29.56 28.64 20.96 17.07 19.41 17.55 -4.98%
EY 7.75 3.38 3.49 4.77 5.86 5.15 5.70 5.24%
DY 2.36 1.02 1.48 1.47 1.69 2.04 0.00 -
P/NAPS 1.63 1.51 2.47 2.71 2.57 2.53 2.42 -6.36%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 28/09/21 29/09/20 26/09/19 04/10/18 05/10/17 04/10/16 06/10/15 -
Price 11.88 10.60 14.96 15.86 12.80 14.60 13.58 -
P/RPS 3.86 3.59 4.88 6.02 4.20 4.20 4.53 -2.62%
P/EPS 12.71 34.66 28.56 22.01 17.50 18.92 19.57 -6.93%
EY 7.87 2.89 3.50 4.54 5.71 5.28 5.11 7.45%
DY 2.40 0.87 1.49 1.40 1.65 2.09 0.00 -
P/NAPS 1.60 1.78 2.46 2.84 2.64 2.46 2.70 -8.34%

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