Aeon Credit 23.8.2017

Aeon Credit		23.8.2017
5 Years Quarterly Report History
Qtr	Financial	Revenue	PBT	PAT	PBT
No	Quarter	(RM,000)	(RM,000)	(RM,000)	Margin
1	31-May-17	302,282	101,869	75,812	33.7%
4	28-Feb-17	290,842	103,064	80,053	35.4%
3	30-Nov-16	280,347	90,807	67,053	32.4%
2	31-Aug-16	269,128	73,175	55,194	27.2%
1	31-May-16	261,638	84,116	62,727	32.1%
4	29-Feb-16	258,292	90,551	68,133	35.1%
3	30-Nov-15	245,780	70,502	53,362	28.7%
2	31-Aug-15	228,723	64,272	48,486	28.1%
1	31-May-15	232,439	76,266	58,241	32.8%
-	28-Feb-15	18,795	11,227	8,357	59.7%
-	20-Feb-15	226,374	74,022	55,363	32.7%
-	20-Nov-14	216,215	65,016	48,293	30.1%
-	20-Aug-14	209,316	63,487	47,431	30.3%
-	20-May-14	200,900	75,517	56,282	37.6%
4	20-Feb-14	187,989	64,571	47,818	34.3%
3	20-Nov-13	178,034	56,094	43,055	31.5%
2	20-Aug-13	162,868	57,176	43,136	35.1%
1	20-May-13	143,871	56,033	41,342	38.9%
4	20-Feb-13	131,683	52,101	39,008	39.6%
3	20-Nov-12	121,334	46,901	34,941	38.7%
5 Years Trailing 4 Quarters
No.	Financial	ttm-Rev	ttm-PBT	ttm-PAT	ttm-PBT
Qtr.	Quarter	(RM,000)	(RM,000)	(RM,000)	Margin
1	28-Feb-18	1,142,599	368,915	278,112	32.3%
4	28-Feb-17	1,101,955	351,162	265,027	31.9%
3	28-Feb-17	1,069,405	338,649	253,107	31.7%
2	28-Feb-17	1,034,838	318,344	239,416	30.8%
1	28-Feb-17	994,433	309,441	232,708	31.1%
4	29-Feb-16	965,234	301,591	228,222	31.2%
3	29-Feb-16	725,737	222,267	168,446	30.6%
2	29-Feb-16	706,331	225,787	170,447	32.0%
1	29-Feb-16	693,823	226,531	170,254	32.6%
-	28-Feb-15	670,700	213,752	159,444	31.9%
-	20-Feb-15	852,805	278,042	207,369	32.6%
-	20-Feb-15	814,420	268,591	199,824	33.0%
-	20-Feb-15	776,239	259,669	194,586	33.5%
-	20-Feb-15	729,791	253,358	190,291	34.7%
4	20-Feb-14	672,762	233,874	175,351	34.8%
3	20-Feb-14	616,456	221,404	166,541	35.9%
2	20-Feb-14	559,756	212,211	158,427	37.9%
1	20-Feb-14	509,374	198,733	147,379	39.0%
4	20-Feb-13	467,128	181,107	134,126	38.8%
3	20-Feb-13	429,720	165,907	122,834	38.6%
5 Years Adjusted EPS, DPS, NTA and ttm-EPS for capital changes
Shrs m	216.0	adj	adj	adj	adj	adj
Qtr	Financial	EPS	DPS	NTA	ttm-EPS	ttm-DPS
No	Quarter	(Cent)	(Cent)	(RM)	(Cent)	(Cent)
1	31-May-17	35.10	0.0	4.99	128.76	44.15
4	28-Feb-17	37.06	22.6	4.60	122.70	44.15
3	30-Nov-16	31.04	0.0	4.32	117.18	42.30
2	31-Aug-16	25.55	21.6	4.20	110.84	42.30
1	31-May-16	29.04	0.0	4.19	107.74	42.02
4	29-Feb-16	31.54	20.7	3.81	105.66	42.02
3	30-Nov-15	24.70	0.0	3.65	77.98	41.05
2	31-Aug-15	22.45	21.3	3.59	78.91	41.05
1	31-May-15	26.96	0.0	3.62	78.82	19.75
-	28-Feb-15	3.87	19.7	3.15	73.82	38.01
-	20-Feb-15	25.63	0.0	3.24	96.00	18.27
-	20-Nov-14	22.36	0.0	2.92	92.51	34.26
-	20-Aug-14	21.96	18.3	2.85	90.09	34.26
-	20-May-14	26.06	0.0	2.79	88.10	16.00
4	20-Feb-14	22.14	16.0	2.53	81.18	16.00
3	20-Nov-13	19.93	0.0	2.54	77.10	13.00
2	20-Aug-13	19.97	0.0	2.22	73.35	13.00
1	20-May-13	19.14	0.0	2.17
4	20-Feb-13	18.06	13.0	1.99
3	20-Nov-12	16.18	0.0	1.74
Capital changes
No.	Financial	No of
Qtr.	Quarter	Shrs (m)
1	31-May-17	151.2
4	28-Feb-17	150.0
3	30-Nov-16	152.4
2	31-Aug-16	152.9
1	31-May-16	152.8
4	29-Feb-16	151.1
3	30-Nov-15	154.5
2	31-Aug-15	154.2
1	31-May-15	153.4
-	28-Feb-15	144.1
-	20-Feb-15	149.7
-	20-Nov-14	148.6
-	20-Aug-14	144.0
-	20-May-14	144.0
4	20-Feb-14	144.0
3	20-Nov-13	144.0
2	20-Aug-13	144.0
1	20-May-13	144.0
4	20-Feb-13	144.0
3	20-Nov-12	137.5
2	20-Aug-12	120.0
1	20-May-12	120.0
4	20-Feb-12	120.0
3	20-Nov-11	120.0