T-O (am): 0.000 (08:59:00)
Last updated: 17:00
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) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 167.07 sen |
Trailing PE (Sector Median: 7.4) | 6.9 |
PEG | 0.07 |
Altman Z | 0.6 |
Beaver | -0.011 |
Current Ratio | 1.61 |
Debt-Equity (DE) Ratio | 3.7 |
FCF Yield | -3.99 % |
Revenue QoQ | 3.55 % |
Revenue YoY | 19.2% |
Profit QoQ | 14.01 % |
Profit YoY | 307.78 % |
Profit Margin (Sector Median: 20.1) | 25.46 % |
ROE (ROIC: 4.91) | 17.97 % |
Dividend Per Share (DPS) | 49.5 sen |
Dividend Yield (DY) | 4.27 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 7.4) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 20.1) | |
ROE (ROIC: 3.79) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation | |
Average Analysts FV based on 3 rating(s) |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 9.1 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 99.88 |
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) | 367.85 |
Expected Revenue (M) | 2447.43 |
Expected Growth (%) | 13.0 |
No transaction in the last 2 months.
Market Cap: 2900 M.
Number of Shares: 250 M.
Adjusted Float: 38.5%.
Stock highly correlated with
HEVEA (91%)
EVERGRN (90%)
DNEX (87%)
SAMCHEM (87%)
Sectors: F4GBM, Other Financials, Mid Cap, Financial Services, Digital Banks
Code: 5139
Website: https://www.aeoncredit.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 28-Apr-2023
Shareholder | Value (M) |
---|---|
AEON Financial Service Co Ltd- DB (Malaysia) Nominee (Tempatan) Sdn Bhd | 1821.37 |
Hong Leong Value Fund | 61.6 |
AEON Co (M) Bhd | 53.9 |
Employees Provident Fund Board (Aberdeen) | 52.42 |
Kumpulan Wang Persaraan (Diperbadankan) (Aberdeen) | 45.02 |
Aberdeen Standard Asia Focus Plc | 42.94 |
Prulink Equity Fund | 42.35 |
Employees Provident Fund Board (Nomura) | 34.65 |
Employees Provident Fund Board (Amundi) | 27.84 |
Hong Leong Balanced Fund | 27.84 |
States Street Bank & Trust Company | 26.06 |
Prulink Strategic Fund | 25.77 |
Pertubuhan Keselamatan Sosial | 20.73 |
JP Morgan Funds | 15.99 |
Kenanga Growth Fund | 12.73 |
Kumpulan Wang Persaraan (Diperbadankan) (Nomura) | 11.85 |
California State Teachers Retirement System | 11.55 |
Manulife Investment Progress Fund | 10.96 |
Kumpulan Wang Persaraan(Diperbadankan) | 10.66 |
Motoya Okada | 10.07 |
Nomura Securities Co Ltd | 9.77 |
Kumpulan Wang Persaraan (Diperbadankan) (Aham Am Eq) | 9.77 |
Hong Leong Assurance Bhd | 9.48 |
Leong Li Nar | 9.18 |
DFA Emerging Market Core Equity | 9.18 |
Mitsubishi UFJ Morgan Stanley Securities Co Ltd | 8.0 |
PAMB-Participating fund | 7.4 |
Amanah Saham Sabah | 7.4 |
Ng Kim Ming | 7.11 |