[AEONCR] YoY TTM Result on 28-Feb-2023 [#4]

Stock

[AEONCR] AEON CREDIT SERVICE (M) BHD

Announcement Date

11-Apr-2023

Admission Sponsor

Sponsor

Financial Year

28-Feb-2023

Quarter

28-Feb-2023 [#4]

Profit Trend

QoQ- 20.81%

YoY- 14.3%

Quarter Report

Interim financial report Q4 FY2023.pdf

Latest QR

Upcoming QR

AEONCR's Result

AEONCR's Financial Summary

View:

Show?

YoY %

Horiz. %

	29/02/24	28/02/23	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	CAGR
TTM Result
Revenue	1,912,491	1,640,245	1,524,880	1,557,054	1,598,775	1,365,843	1,235,122	7.55%
YoY %	16.60%	7.57%	-2.07%	-2.61%	17.05%	10.58%	-	-
Horiz. %	154.84%	132.80%	123.46%	126.06%	129.44%	110.58%	100.00%	-
PBT	565,174	546,976	526,820	324,907	390,441	472,191	398,335	5.99%
YoY %	3.33%	3.83%	62.14%	-16.78%	-17.31%	18.54%	-	-
Horiz. %	141.88%	137.32%	132.26%	81.57%	98.02%	118.54%	100.00%	-
Tax	-141,156	-129,291	-161,401	-90,950	-98,395	-117,567	-98,278	6.21%
YoY %	-9.18%	19.89%	-77.46%	7.57%	16.31%	-19.63%	-	-
Horiz. %	143.63%	131.56%	164.23%	92.54%	100.12%	119.63%	100.00%	-
NP	424,018	417,685	365,419	233,957	292,046	354,624	300,057	5.92%
YoY %	1.52%	14.30%	56.19%	-19.89%	-17.65%	18.19%	-	-
Horiz. %	141.31%	139.20%	121.78%	77.97%	97.33%	118.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	424,018	417,685	365,419	233,957	292,046	354,624	300,057	5.92%
YoY %	1.52%	14.30%	56.19%	-19.89%	-17.65%	18.19%	-	-
Horiz. %	141.31%	139.20%	121.78%	77.97%	97.33%	118.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.98%	23.64%	30.64%	27.99%	25.20%	24.90%	24.67%	-
YoY %	5.67%	-22.85%	9.47%	11.07%	1.20%	0.93%	-	-
Horiz. %	101.26%	95.82%	124.20%	113.46%	102.15%	100.93%	100.00%	-
Total Cost	1,488,473	1,222,560	1,159,461	1,323,097	1,306,729	1,011,219	935,065	8.04%
YoY %	21.75%	5.44%	-12.37%	1.25%	29.22%	8.14%	-	-
Horiz. %	159.18%	130.75%	124.00%	141.50%	139.75%	108.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,639,881	2,323,300	2,001,612	1,692,690	1,567,591	1,526,741	1,580,632	8.91%
YoY %	13.63%	16.07%	18.25%	7.98%	2.68%	-3.41%	-	-
Horiz. %	167.01%	146.99%	126.63%	107.09%	99.17%	96.59%	100.00%	-

	29/02/24	28/02/23	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	CAGR
Dividend
Div	144,248	126,377	123,824	74,549	92,549	112,603	92,104	7.75%
YoY %	14.14%	2.06%	66.10%	-19.45%	-17.81%	22.26%	-	-
Horiz. %	156.61%	137.21%	134.44%	80.94%	100.48%	122.26%	100.00%	-
Div Payout %	34.02%	30.26%	33.89%	31.86%	31.69%	31.75%	30.70%	-
YoY %	12.43%	-10.71%	6.37%	0.54%	-0.19%	3.42%	-	-
Horiz. %	110.81%	98.57%	110.39%	103.78%	103.22%	103.42%	100.00%	-

	29/02/24	28/02/23	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	CAGR
Equity
Net Worth	2,639,881	2,323,300	2,001,612	1,692,690	1,567,591	1,526,741	1,580,632	8.91%
YoY %	13.63%	16.07%	18.25%	7.98%	2.68%	-3.41%	-	-
Horiz. %	167.01%	146.99%	126.63%	107.09%	99.17%	96.59%	100.00%	-
NOSH	510,615	255,307	255,307	255,307	253,619	250,802	248,449	12.74%
YoY %	100.00%	0.00%	0.00%	0.67%	1.12%	0.95%	-	-
Horiz. %	205.52%	102.76%	102.76%	102.76%	102.08%	100.95%	100.00%	-

	29/02/24	28/02/23	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	CAGR
Ratio Analysis
NP Margin	22.17%	25.46%	23.96%	15.03%	18.27%	25.96%	24.29%	-
YoY %	-12.92%	6.26%	59.41%	-17.73%	-29.62%	6.88%	-	-
Horiz. %	91.27%	104.82%	98.64%	61.88%	75.22%	106.88%	100.00%	-
ROE	16.06%	17.98%	18.26%	13.82%	18.63%	23.23%	18.98%	-
YoY %	-10.68%	-1.53%	32.13%	-25.82%	-19.80%	22.39%	-	-
Horiz. %	84.62%	94.73%	96.21%	72.81%	98.16%	122.39%	100.00%	-

	29/02/24	28/02/23	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	CAGR
Per Share
RPS	374.55	642.46	597.27	609.87	626.21	534.98	497.76	-4.62%
YoY %	-41.70%	7.57%	-2.07%	-2.61%	17.05%	7.48%	-	-
Horiz. %	75.25%	129.07%	119.99%	122.52%	125.81%	107.48%	100.00%	-
EPS	83.04	163.60	143.13	91.64	114.39	138.90	120.92	-6.06%
YoY %	-49.24%	14.30%	56.19%	-19.89%	-17.65%	14.87%	-	-
Horiz. %	68.67%	135.30%	118.37%	75.79%	94.60%	114.87%	100.00%	-
DPS	28.25	49.50	48.50	29.20	36.25	44.11	37.12	-4.44%
YoY %	-42.93%	2.06%	66.10%	-19.45%	-17.82%	18.83%	-	-
Horiz. %	76.10%	133.35%	130.66%	78.66%	97.66%	118.83%	100.00%	-
NAPS	5.17	9.10	7.84	6.63	6.14	5.98	6.37	-3.41%
YoY %	-43.19%	16.07%	18.25%	7.98%	2.68%	-6.12%	-	-
Horiz. %	81.16%	142.86%	123.08%	104.08%	96.39%	93.88%	100.00%	-

	29/02/24	28/02/23	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	CAGR
Adjusted Per Share Value based on latest NOSH - 255,307
RPS	374.66	321.33	298.73	305.03	313.20	267.57	241.96	7.55%
YoY %	16.60%	7.57%	-2.07%	-2.61%	17.05%	10.58%	-	-
Horiz. %	154.84%	132.80%	123.46%	126.07%	129.44%	110.58%	100.00%	-
EPS	83.07	81.83	71.59	45.83	57.21	69.47	58.78	5.92%
YoY %	1.52%	14.30%	56.21%	-19.89%	-17.65%	18.19%	-	-
Horiz. %	141.32%	139.21%	121.79%	77.97%	97.33%	118.19%	100.00%	-
DPS	28.26	24.76	24.26	14.60	18.13	22.06	18.04	7.76%
YoY %	14.14%	2.06%	66.16%	-19.47%	-17.82%	22.28%	-	-
Horiz. %	156.65%	137.25%	134.48%	80.93%	100.50%	122.28%	100.00%	-
NAPS	5.1716	4.5514	3.9212	3.316	3.0709	2.9909	3.0965	8.91%
YoY %	13.63%	16.07%	18.25%	7.98%	2.67%	-3.41%	-	-
Horiz. %	167.01%	146.99%	126.63%	107.09%	99.17%	96.59%	100.00%	-

	29/02/24	28/02/23	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/02/24	28/02/23	28/02/22	26/02/21	28/02/20	28/02/19	28/02/18	-
Price	6.34	12.00	14.68	11.72	13.80	16.54	13.30	-
P/RPS	1.69	1.87	2.46	1.92	2.20	3.09	2.67	-7.33%
YoY %	-9.63%	-23.98%	28.12%	-12.73%	-28.80%	15.73%	-	-
Horiz. %	63.30%	70.04%	92.13%	71.91%	82.40%	115.73%	100.00%	-
P/EPS	7.63	7.33	10.26	12.79	12.06	11.91	11.00	-5.90%
YoY %	4.09%	-28.56%	-19.78%	6.05%	1.26%	8.27%	-	-
Horiz. %	69.36%	66.64%	93.27%	116.27%	109.64%	108.27%	100.00%	-
EY	13.10	13.63	9.75	7.82	8.29	8.40	9.09	6.27%
YoY %	-3.89%	39.79%	24.68%	-5.67%	-1.31%	-7.59%	-	-
Horiz. %	144.11%	149.94%	107.26%	86.03%	91.20%	92.41%	100.00%	-
DY	4.46	4.13	3.30	2.49	2.63	2.67	2.79	8.12%
YoY %	7.99%	25.15%	32.53%	-5.32%	-1.50%	-4.30%	-	-
Horiz. %	159.86%	148.03%	118.28%	89.25%	94.27%	95.70%	100.00%	-
P/NAPS	1.23	1.32	1.87	1.77	2.25	2.77	2.09	-8.44%
YoY %	-6.82%	-29.41%	5.65%	-21.33%	-18.77%	32.54%	-	-
Horiz. %	58.85%	63.16%	89.47%	84.69%	107.66%	132.54%	100.00%	-

	29/02/24	28/02/23	28/02/22	28/02/21	29/02/20	28/02/19	28/02/18	CAGR
Price Multiplier on Announcement Date
Date	08/04/24	11/04/23	05/04/22	08/04/21	09/04/20	25/04/19	27/04/18	-
Price	6.61	11.92	15.30	12.40	9.14	16.78	12.82	-
P/RPS	1.76	1.86	2.56	2.03	1.46	3.14	2.58	-6.17%
YoY %	-5.38%	-27.34%	26.11%	39.04%	-53.50%	21.71%	-	-
Horiz. %	68.22%	72.09%	99.22%	78.68%	56.59%	121.71%	100.00%	-
P/EPS	7.96	7.29	10.69	13.53	7.99	12.08	10.60	-4.65%
YoY %	9.19%	-31.81%	-20.99%	69.34%	-33.86%	13.96%	-	-
Horiz. %	75.09%	68.77%	100.85%	127.64%	75.38%	113.96%	100.00%	-
EY	12.56	13.72	9.35	7.39	12.52	8.28	9.43	4.88%
YoY %	-8.45%	46.74%	26.52%	-40.97%	51.21%	-12.20%	-	-
Horiz. %	133.19%	145.49%	99.15%	78.37%	132.77%	87.80%	100.00%	-
DY	4.27	4.15	3.17	2.35	3.97	2.63	2.90	6.65%
YoY %	2.89%	30.91%	34.89%	-40.81%	50.95%	-9.31%	-	-
Horiz. %	147.24%	143.10%	109.31%	81.03%	136.90%	90.69%	100.00%	-
P/NAPS	1.28	1.31	1.95	1.87	1.49	2.81	2.01	-7.23%
YoY %	-2.29%	-32.82%	4.28%	25.50%	-46.98%	39.80%	-	-
Horiz. %	63.68%	65.17%	97.01%	93.03%	74.13%	139.80%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos