T-O (am): 6.60 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
26 Sep 24 | Q2 Aug 24 | 2 | 28 Feb 25 | 541.43 | 101.14 | 71.16 | 13.1% | 14.25 | 13.94 | 3.7% | 14.8% | 33.1% | 40.8% | ||||||||
10 Jul 24 | Q1 May 24 | 1 | 28 Feb 25 | 522.26 | 144.82 | 106.41 | 20.4% | 0.00 | 20.84 | 4.1% | 15.4% | 10.5% | 7.1% | ||||||||
08 Apr 24 | Q4 Feb 24 | 4 | 29 Feb 24 | 501.57 | 162.59 | 118.92 | 23.7% | 14.00 | 22.32 | 3.1% | 15.9% | 39.0% | 24.7% | ||||||||
21 Dec 23 | Q3 Nov 23 | 3 | 29 Feb 24 | 486.51 | 111.43 | 85.55 | 17.6% | 0.00 | 16.75 | 3.1% | 16.4% | 28.8% | 2.3% | ||||||||
26 Sep 23 | Q2 Aug 23 | 2 | 29 Feb 24 | 471.73 | 159.23 | 120.19 | 25.5% | 28.50 | 45.10 | 4.2% | 18.2% | 21.0% | 58.9% | ||||||||
10 Jul 23 | Q1 May 23 | 1 | 29 Feb 24 | 452.67 | 131.91 | 99.36 | 21.9% | 0.00 | 38.92 | 4.6% | 15.9% | 4.2% | 39.1% | ||||||||
11 Apr 23 | Q4 Feb 23 | 4 | 28 Feb 23 | 432.66 | 129.81 | 95.34 | 22.0% | 21.00 | 35.34 | 3.5% | 19.2% | 14.0% | 307.8% | ||||||||
21 Dec 22 | Q3 Nov 22 | 3 | 28 Feb 23 | 417.84 | 101.58 | 83.63 | 20.0% | 0.00 | 32.76 | 4.7% | 11.0% | 10.6% | 19.2% | ||||||||
29 Sep 22 | Q2 Aug 22 | 2 | 28 Feb 23 | 399.17 | 100.05 | 75.65 | 18.9% | 28.50 | 27.66 | 2.2% | 6.6% | 53.6% | 0.2% | ||||||||
04 Jul 22 | Q1 May 22 | 1 | 28 Feb 23 | 390.57 | 215.53 | 163.07 | 41.8% | 0.00 | 63.87 | 7.6% | 5.0% | 597.5% | 0.0% | ||||||||
05 Apr 22 | Q4 Feb 22 | 4 | 28 Feb 22 | 362.97 | 44.79 | 23.38 | 6.4% | 20.00 | 7.17 | 3.6% | 10.7% | 77.4% | 79.4% | ||||||||
23 Dec 21 | Q3 Nov 21 | 3 | 28 Feb 22 | 376.47 | 164.03 | 103.46 | 27.5% | 0.00 | 40.53 | 0.5% | 6.2% | 37.1% | 145.5% | ||||||||
28 Sep 21 | Q2 Aug 21 | 2 | 28 Feb 22 | 374.48 | 102.14 | 75.48 | 20.2% | 28.50 | 27.59 | 8.9% | 2.9% | 53.7% | 45.7% | ||||||||
06 Jul 21 | Q1 May 21 | 1 | 28 Feb 22 | 410.97 | 215.86 | 163.09 | 39.7% | 0.00 | 63.88 | 1.1% | 6.7% | 43.4% | 520.6% | ||||||||
08 Apr 21 | Q4 Feb 21 | 4 | 28 Feb 21 | 406.35 | 153.63 | 113.72 | 28.0% | 20.00 | 42.56 | 1.2% | 1.7% | 169.8% | 28.7% | ||||||||
21 Dec 20 | Q3 Nov 20 | 3 | 28 Feb 21 | 401.47 | 57.70 | 42.15 | 10.5% | 0.00 | 16.51 | 10.3% | 0.2% | 18.6% | 39.7% | ||||||||
29 Sep 20 | Q2 Aug 20 | 2 | 28 Feb 21 | 363.97 | 76.49 | 51.81 | 14.2% | 9.20 | 18.31 | 5.5% | 10.0% | 97.2% | 5.5% | ||||||||
25 Jun 20 | Q1 May 20 | 1 | 28 Feb 21 | 385.27 | 37.09 | 26.28 | 6.8% | 0.00 | 10.29 | 6.8% | 1.8% | 70.3% | 68.9% | ||||||||
09 Apr 20 | Q4 Feb 20 | 4 | 29 Feb 20 | 413.28 | 118.03 | 88.39 | 21.4% | 14.00 | 31.36 | 2.7% | 14.9% | 26.4% | 0.9% | ||||||||
19 Dec 19 | Q3 Nov 19 | 3 | 29 Feb 20 | 402.46 | 92.86 | 69.93 | 17.4% | 0.00 | 27.39 | 0.5% | 15.5% | 42.4% | 19.8% | ||||||||
26 Sep 19 | Q2 Aug 19 | 2 | 29 Feb 20 | 404.45 | 66.88 | 49.13 | 12.2% | 22.25 | 16.03 | 6.8% | 21.8% | 41.9% | 39.1% | ||||||||
27 Jun 19 | Q1 May 19 | 1 | 29 Feb 20 | 378.59 | 112.67 | 84.60 | 22.4% | 0.00 | 32.69 | 5.3% | 16.2% | 3.4% | 14.8% | ||||||||
25 Apr 19 | Q4 Feb 19 | 4 | 28 Feb 19 | 359.54 | 115.12 | 87.61 | 24.4% | 22.35 | 33.04 | 3.2% | 16.3% | 0.6% | 6.5% | ||||||||
20 Dec 18 | Q3 Nov 18 | 3 | 28 Feb 19 | 348.50 | 118.07 | 87.14 | 25.0% | 0.00 | 33.35 | 4.9% | 11.6% | 8.1% | 23.5% | ||||||||
04 Oct 18 | Q2 Aug 18 | 2 | 28 Feb 19 | 332.09 | 107.23 | 80.64 | 24.3% | 22.25 | 31.03 | 2.0% | 6.7% | 18.7% | 13.0% | ||||||||
28 Jun 18 | Q1 May 18 | 1 | 28 Feb 19 | 325.72 | 131.76 | 99.23 | 30.5% | 0.00 | 38.43 | 5.3% | 7.8% | 20.6% | 30.9% | ||||||||
27 Apr 18 | Q4 Feb 18 | 4 | 28 Feb 18 | 309.17 | 105.37 | 82.31 | 26.6% | 20.00 | 31.87 | 1.0% | 6.3% | 16.7% | 2.8% | ||||||||
21 Dec 17 | Q3 Nov 17 | 3 | 28 Feb 18 | 312.35 | 95.31 | 70.55 | 22.6% | 0.00 | 28.86 | 0.3% | 11.4% | 1.2% | 5.2% | ||||||||
05 Oct 17 | Q2 Aug 17 | 2 | 28 Feb 18 | 311.32 | 95.79 | 71.39 | 22.9% | 21.13 | 35.51 | 3.0% | 15.7% | 5.8% | 29.3% | ||||||||
04 Jul 17 | Q1 May 17 | 1 | 28 Feb 18 | 302.28 | 101.87 | 75.81 | 25.1% | 0.00 | 50.15 | 3.9% | 15.5% | 5.3% | 20.9% | ||||||||
25 Apr 17 | Q4 Feb 17 | 4 | 28 Feb 17 | 290.84 | 103.06 | 80.05 | 27.5% | 32.50 | 53.38 | 3.7% | 12.6% | 19.4% | 17.5% | ||||||||
22 Dec 16 | Q3 Nov 16 | 3 | 28 Feb 17 | 280.35 | 90.81 | 67.05 | 23.9% | 0.00 | 44.01 | 4.2% | 14.1% | 21.5% | 25.7% | ||||||||
04 Oct 16 | Q2 Aug 16 | 2 | 28 Feb 17 | 269.13 | 73.17 | 55.19 | 20.5% | 30.50 | 36.10 | 2.9% | 17.7% | 12.0% | 13.8% | ||||||||
30 Jun 16 | Q1 May 16 | 1 | 28 Feb 17 | 261.64 | 84.12 | 62.73 | 24.0% | 0.00 | 41.06 | 1.3% | 12.6% | 7.9% | 7.7% | ||||||||
21 Apr 16 | Q4 Feb 16 | 4 | 29 Feb 16 | 258.29 | 90.55 | 68.13 | 26.4% | 29.60 | 45.08 | 5.1% | 1274.3% | 27.7% | 715.3% | ||||||||
22 Dec 15 | Q3 Nov 15 | 3 | 29 Feb 16 | 245.78 | 70.50 | 53.36 | 21.7% | 0.00 | 34.54 | 7.5% | 8.6% | 10.1% | 3.6% | ||||||||
06 Oct 15 | Q2 Aug 15 | 2 | 29 Feb 16 | 228.72 | 64.27 | 48.49 | 21.2% | 29.85 | 31.45 | 1.6% | 5.8% | 16.8% | 0.4% | ||||||||
25 Jun 15 | Q1 May 15 | 1 | 29 Feb 16 | 232.44 | 76.27 | 58.24 | 25.1% | 0.00 | 37.96 | 1136.7% | 11.1% | 596.9% | 22.8% | ||||||||
20 Apr 15 | 28 Feb 15 | Other | 28 Feb 15 | 18.80 | 11.23 | 8.36 | 44.5% | 29.60 | 5.80 | 91.7% | 90.6% | 84.9% | 85.2% | ||||||||
20 Apr 15 | 20 Feb 15 | Other | 20 Feb 15 | 226.37 | 74.02 | 55.36 | 24.5% | 0.00 | 36.99 | 4.7% | 20.4% | 14.6% | 15.8% |
EPS | 74.82 sen |
Trailing PE (Sector Median: 8.7) | 8.6 |
PEG | 8.6 |
Altman Z | 0.6 |
Beaver | -0.066 |
Current Ratio | 1.22 |
Debt-Equity (DE) Ratio | 3.78 |
FCF Yield | -20.96 % |
Revenue QoQ | 3.67 % |
Revenue YoY | 14.78% |
Profit QoQ | -33.13 % |
Profit YoY | -40.79 % |
Profit Margin (Sector Median: 18.5) | 18.62 % |
ROE (ROIC: 4.59) | 16.08 % |
Dividend Per Share (DPS) | 28.25 sen |
Dividend Yield (DY) | 4.41 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 8.7) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 18.5) | |
ROE (ROIC: 3.52) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 2 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 5.34 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 71.16 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 174.97 |
Expected Revenue (M) | 687.22 |
Expected Growth (%) | -1.0 |
No transaction in the last 2 months.
Market Cap: 3273 M.
Market Cap Class: Large caps
Number of Shares: 510 M.
Adjusted Float: 38.5%.
Stock highly correlated with
FBMHIJRAH (96%)
TRANSPORTATION & LOGISTICS (96%)
EXSIMHB (95%)
F4GBMS (95%)
Aeon Credit Service (M) Berhad is primarily a financial services company specializing in consumer financing. The company offers a range of business products and services designed to meet the financial needs of its customers. Its core business revolves around providing credit and financing solutions to individuals and businesses. The company also offers hire purchase financing, enabling individuals and businesses to conveniently purchase vehicles, home appliances and other durable goods. The company was incorporated in 1996 and is based in Kuala Lumpur, Malaysia.
Sectors: F4GBM, Other Financials, Financial Services, Digital Banks, Mid Cap
Code: 5139
Website: https://www.aeoncredit.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 28-Apr-2023