[AEONCR] YoY Cumulative 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- -66.93%
YoY- 30.9%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 410,966 385,272 378,588 325,718 302,282 261,638 232,439 9.95%
PBT 215,858 37,086 112,668 131,763 101,869 84,116 76,266 18.91%
Tax -52,766 -10,807 -28,068 -32,528 -26,057 -21,389 -18,025 19.58%
NP 163,092 26,279 84,600 99,235 75,812 62,727 58,241 18.70%
-
NP to SH 163,092 26,279 84,600 99,235 75,812 62,727 58,241 18.70%
-
Tax Rate 24.44% 29.14% 24.91% 24.69% 25.58% 25.43% 23.63% -
Total Cost 247,874 358,993 293,988 226,483 226,470 198,911 174,198 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 8.73% 1.71% 5.31% 7.32% 7.38% 6.92% 7.44% -
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 160.97 150.90 148.29 130.89 209.92 171.26 151.50 1.01%
EPS 63.88 10.29 32.69 38.43 50.15 41.06 37.96 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 80.51 75.48 74.17 63.81 59.22 51.26 45.54 9.95%
EPS 31.95 5.15 16.57 19.44 14.85 12.29 11.41 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 7.39 5.95 10.86 11.31 9.15 7.93 9.70 -4.42%
P/EPS 18.63 87.24 48.59 37.11 36.47 33.07 38.72 -11.46%
EY 5.37 1.15 2.06 2.69 2.74 3.02 2.58 12.98%
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 7.32 6.41 11.41 10.62 9.09 7.56 9.36 -4.01%
P/EPS 18.44 94.04 51.06 34.86 36.24 31.51 37.36 -11.09%
EY 5.42 1.06 1.96 2.87 2.76 3.17 2.68 12.44%
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