[AEONCR] YoY TTM Result on 31-Aug-2017 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
05-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
31-Aug-2017 [#2]
Profit Trend
QoQ- 5.82%
YoY- 15.78%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 1,564,980 1,491,067 1,279,328 1,184,793 1,047,350 706,331 410,216 24.97%
PBT 324,469 412,739 439,669 391,533 338,393 225,787 139,004 15.16%
Tax -88,061 -104,263 -106,934 -97,230 -84,206 -55,340 -35,291 16.44%
NP 236,408 308,476 332,735 294,303 254,187 170,447 103,713 14.70%
-
NP to SH 236,408 308,476 332,735 294,303 254,187 170,447 103,713 14.70%
-
Tax Rate 27.14% 25.26% 24.32% 24.83% 24.88% 24.51% 25.39% -
Total Cost 1,328,572 1,182,591 946,593 890,490 793,163 535,884 306,503 27.66%
-
Net Worth 1,524,188 1,549,719 1,392,929 974,985 764,459 775,467 0 -
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div 59,231 113,867 105,169 89,277 136,105 88,668 39,453 7.00%
Div Payout % 25.05% 36.91% 31.61% 30.34% 53.55% 52.02% 38.04% -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 1,524,188 1,549,719 1,392,929 974,985 764,459 775,467 0 -
NOSH 253,651 250,893 249,735 201,027 152,891 154,168 143,992 9.88%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin 15.11% 20.69% 26.01% 24.84% 24.27% 24.13% 25.28% -
ROE 15.51% 19.91% 23.89% 30.19% 33.25% 21.98% 0.00% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 612.98 584.03 512.49 589.37 685.03 458.16 284.89 13.60%
EPS 92.60 120.83 133.29 146.40 166.25 110.56 72.03 4.27%
DPS 23.20 44.60 42.13 44.41 89.70 57.51 27.40 -2.73%
NAPS 5.97 6.07 5.58 4.85 5.00 5.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 201,027
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 306.58 292.10 250.62 232.10 205.18 138.37 80.36 24.97%
EPS 46.31 60.43 65.18 57.65 49.80 33.39 20.32 14.70%
DPS 11.60 22.31 20.60 17.49 26.66 17.37 7.73 6.99%
NAPS 2.9859 3.0359 2.7288 1.91 1.4976 1.5192 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 9.04 15.00 15.10 12.48 14.98 12.18 16.62 -
P/RPS 1.47 2.57 2.95 2.12 2.19 2.66 5.83 -20.50%
P/EPS 9.76 12.41 11.33 8.52 9.01 11.02 23.07 -13.34%
EY 10.24 8.06 8.83 11.73 11.10 9.08 4.33 15.41%
DY 2.57 2.97 2.79 3.56 5.99 4.72 1.65 7.65%
P/NAPS 1.51 2.47 2.71 2.57 3.00 2.42 0.00 -
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 29/09/20 26/09/19 04/10/18 05/10/17 04/10/16 06/10/15 - -
Price 10.60 14.96 15.86 12.80 14.60 13.58 0.00 -
P/RPS 1.73 2.56 3.09 2.17 2.13 2.96 0.00 -
P/EPS 11.45 12.38 11.90 8.74 8.78 12.28 0.00 -
EY 8.74 8.08 8.40 11.44 11.39 8.14 0.00 -
DY 2.19 2.98 2.66 3.47 6.14 4.24 0.00 -
P/NAPS 1.78 2.46 2.84 2.64 2.92 2.70 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