[AEONCR] YoY TTM Result on 29-Feb-2016 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
21-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
29-Feb-2016 [#4]
Profit Trend
QoQ-0.0%
YoY- 120.17%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Revenue 1,365,843 1,235,122 1,101,955 965,234 965,234 442,589 32.51%
PBT 472,191 398,335 351,162 301,591 301,591 139,038 35.72%
Tax -117,567 -98,278 -86,135 -73,369 -73,369 -35,382 34.98%
NP 354,624 300,057 265,027 228,222 228,222 103,656 35.97%
-
NP to SH 354,624 300,057 265,027 228,222 228,222 103,656 35.97%
-
Tax Rate 24.90% 24.67% 24.53% 24.33% 24.33% 25.45% -
Total Cost 1,011,219 935,065 836,928 737,012 737,012 338,933 31.40%
-
Net Worth 1,526,741 1,580,632 954,720 823,701 823,701 680,086 22.38%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Div 112,603 92,104 93,432 90,756 90,756 - -
Div Payout % 31.75% 30.70% 35.25% 39.77% 39.77% - -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Net Worth 1,526,741 1,580,632 954,720 823,701 823,701 680,086 22.38%
NOSH 250,802 248,449 144,000 151,137 151,137 144,086 14.85%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
NP Margin 25.96% 24.29% 24.05% 23.64% 23.64% 23.42% -
ROE 23.23% 18.98% 27.76% 27.71% 27.71% 15.24% -
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 534.98 497.76 765.25 638.64 638.64 307.17 14.86%
EPS 138.90 120.92 184.05 151.00 151.00 71.94 17.86%
DPS 44.11 37.12 64.88 60.05 60.05 0.00 -
NAPS 5.98 6.37 6.63 5.45 5.45 4.72 6.08%
Adjusted Per Share Value based on latest NOSH - 151,137
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
RPS 267.57 241.96 215.87 189.09 189.09 86.70 32.51%
EPS 69.47 58.78 51.92 44.71 44.71 20.31 35.96%
DPS 22.06 18.04 18.30 17.78 17.78 0.00 -
NAPS 2.9909 3.0964 1.8703 1.6136 1.6136 1.3323 22.38%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 26/02/16 27/02/15 -
Price 16.54 13.30 15.70 11.92 11.72 13.30 -
P/RPS 3.09 2.67 2.05 1.87 1.84 4.33 -8.08%
P/EPS 11.91 11.00 8.53 7.89 7.76 18.49 -10.40%
EY 8.40 9.09 11.72 12.67 12.88 5.41 11.61%
DY 2.67 2.79 4.13 5.04 5.12 0.00 -
P/NAPS 2.77 2.09 2.37 2.19 2.15 2.82 -0.44%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 28/02/16 28/02/15 CAGR
Date 25/04/19 27/04/18 25/04/17 21/04/16 - - -
Price 16.78 12.82 16.30 12.78 0.00 0.00 -
P/RPS 3.14 2.58 2.13 2.00 0.00 0.00 -
P/EPS 12.08 10.60 8.86 8.46 0.00 0.00 -
EY 8.28 9.43 11.29 11.82 0.00 0.00 -
DY 2.63 2.90 3.98 4.70 0.00 0.00 -
P/NAPS 2.81 2.01 2.46 2.34 0.00 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