25 XP   0   0   10

Aeon Credit Service Bhd
Buy, Hold or Sell?

Let's analyse Aeon Credit Service Bhd together

PenkeI guess you are interested in Aeon Credit Service Bhd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Aeon Credit Service Bhd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Aeon Credit Service Bhd

I send you an email if I find something interesting about Aeon Credit Service Bhd.

Quick analysis of Aeon Credit Service Bhd (30 sec.)










What can you expect buying and holding a share of Aeon Credit Service Bhd? (30 sec.)

How much money do you get?

How much money do you get?
RM0.10
When do you have the money?
1 year
How often do you get paid?
47.5%

What is your share worth?

Current worth
RM5.29
Expected worth in 1 year
RM5.82
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
RM1.02
Return On Investment
17.7%

For what price can you sell your share?

Current Price per Share
RM5.73
Expected price per share
RM0 - RM5.64
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Aeon Credit Service Bhd (5 min.)




Live pricePrice per Share (EOD)

RM5.73

Intrinsic Value Per Share

RM-61.39 - RM14.86

Total Value Per Share

RM-56.10 - RM20.15

2. Growth of Aeon Credit Service Bhd (5 min.)




Is Aeon Credit Service Bhd growing?

Current yearPrevious yearGrowGrow %
How rich?$578.3m$492.6m$59.6m10.8%

How much money is Aeon Credit Service Bhd making?

Current yearPrevious yearGrowGrow %
Making money$21.3m$19.5m$1.7m8.3%
Net Profit Margin22.4%23.7%--

How much money comes from the company's main activities?

3. Financial Health of Aeon Credit Service Bhd (5 min.)




4. Comparing to competitors in the Credit Services industry (5 min.)




  Industry Rankings (Credit Services)  


Richest
#96 / 262

Most Revenue
#88 / 262

Most Profit
#67 / 262
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Aeon Credit Service Bhd? (5 min.)

Welcome investor! Aeon Credit Service Bhd's management wants to use your money to grow the business. In return you get a share of Aeon Credit Service Bhd.

What can you expect buying and holding a share of Aeon Credit Service Bhd?

First you should know what it really means to hold a share of Aeon Credit Service Bhd. And how you can make/lose money.

Speculation

The Price per Share of Aeon Credit Service Bhd is RM5.73. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Aeon Credit Service Bhd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Aeon Credit Service Bhd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is RM5.29. Based on the TTM, the Book Value Change Per Share is RM0.13 per quarter. Based on the YOY, the Book Value Change Per Share is RM0.17 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is RM0.12 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aeon Credit Service Bhd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 RM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per Share
Usd Eps0.050.8%0.040.7%0.040.7%0.030.6%0.030.5%
Usd Book Value Change Per Share0.030.5%0.030.5%0.040.6%0.020.4%0.020.4%
Usd Dividend Per Share0.020.4%0.030.5%0.030.5%0.020.3%0.010.2%
Usd Total Gains Per Share0.050.9%0.050.9%0.061.1%0.040.7%0.040.6%
Usd Price Per Share2.36-2.53-3.01-2.77-2.92-
Price to Earnings Ratio12.19-15.86-38.36-26.42-28.22-
Price-to-Total Gains Ratio45.40-49.40-60.92-107.68-1,116.86-
Price to Book Ratio2.08-2.35-3.13-3.26-5.24-
Price-to-Total Gains Ratio45.40-49.40-60.92-107.68-1,116.86-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.226793
Number of shares815
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.02
Usd Book Value Change Per Share0.030.02
Usd Total Gains Per Share0.050.04
Gains per Quarter (815 shares)44.3433.84
Gains per Year (815 shares)177.35135.35
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
186921676571125
2171184344130141260
3257276521194212395
4342367698259282530
5428459875324353665
65135511052389423800
75996431229453494935
868473514065185651070
977082715835836351205
1085591817606487061340

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%46.00.00.0100.0%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%15.05.00.075.0%32.08.00.080.0%38.08.00.082.6%
Dividend per Share3.00.01.075.0%9.00.03.075.0%14.00.06.070.0%19.00.021.047.5%20.00.026.043.5%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%36.04.00.090.0%42.04.00.091.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Aeon Credit Service Bhd

About Aeon Credit Service Bhd

AEON Credit Service (M) Berhad offers consumer financial services in Malaysia. The company provides easy payment and personal financing schemes based on Islamic principles; and issues payment cards under the Visa and MasterCard brand names. It also offers credit and prepaid cards; AEON Wallet app; hire purchase financing for motor vehicles; insurance brokerage; motorcycle, auto, SME, and objective financing; and other related services. It operates through a network of cash deposit machines and e-money kiosks, as well as through various branches. The company was incorporated in 1996 and is headquartered in Kuala Lumpur, Malaysia. AEON Credit Service (M) Berhad is a subsidiary of AEON Financial Service Co., Ltd.

Fundamental data was last updated by Penke on 2023-11-19 18:32:02.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Aeon Credit Service Bhd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Aeon Credit Service Bhd earns for each RM1 of revenue.

  • Above 10% is considered healthy but always compare Aeon Credit Service Bhd to the Credit Services industry mean.
  • A Net Profit Margin of 25.5% means that RM0.25 for each RM1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aeon Credit Service Bhd:

  • The MRQ is 25.5%. The company is making a huge profit. +2
  • The TTM is 22.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ25.5%TTM22.4%+3.1%
TTM22.4%YOY23.7%-1.3%
TTM22.4%5Y21.3%+1.1%
5Y21.3%10Y22.9%-1.6%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ25.5%15.2%+10.3%
TTM22.4%14.7%+7.7%
YOY23.7%18.2%+5.5%
5Y21.3%16.5%+4.8%
10Y22.9%15.7%+7.2%
1.1.2. Return on Assets

Shows how efficient Aeon Credit Service Bhd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Aeon Credit Service Bhd to the Credit Services industry mean.
  • 1.0% Return on Assets means that Aeon Credit Service Bhd generated RM0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aeon Credit Service Bhd:

  • The MRQ is 1.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM0.9%+0.1%
TTM0.9%YOY0.9%0.0%
TTM0.9%5Y0.8%+0.0%
5Y0.8%10Y1.0%-0.1%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.0%+0.0%
TTM0.9%0.8%+0.1%
YOY0.9%1.0%-0.1%
5Y0.8%0.8%+0.0%
10Y1.0%0.9%+0.1%
1.1.3. Return on Equity

Shows how efficient Aeon Credit Service Bhd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Aeon Credit Service Bhd to the Credit Services industry mean.
  • 4.4% Return on Equity means Aeon Credit Service Bhd generated RM0.04 for each RM1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aeon Credit Service Bhd:

  • The MRQ is 4.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.4%TTM3.8%+0.6%
TTM3.8%YOY3.9%-0.1%
TTM3.8%5Y4.1%-0.2%
5Y4.1%10Y5.0%-0.9%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ4.4%3.3%+1.1%
TTM3.8%3.5%+0.3%
YOY3.9%3.8%+0.1%
5Y4.1%3.3%+0.8%
10Y5.0%3.6%+1.4%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Aeon Credit Service Bhd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Aeon Credit Service Bhd is operating .

  • Measures how much profit Aeon Credit Service Bhd makes for each RM1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Aeon Credit Service Bhd to the Credit Services industry mean.
  • An Operating Margin of 36.5% means the company generated RM0.36  for each RM1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aeon Credit Service Bhd:

  • The MRQ is 36.5%. The company is operating very efficient. +2
  • The TTM is 31.0%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ36.5%TTM31.0%+5.4%
TTM31.0%YOY36.0%-5.0%
TTM31.0%5Y30.9%+0.1%
5Y30.9%10Y31.7%-0.9%
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ36.5%20.3%+16.2%
TTM31.0%18.1%+12.9%
YOY36.0%27.4%+8.6%
5Y30.9%21.1%+9.8%
10Y31.7%22.9%+8.8%
1.2.2. Operating Ratio

Measures how efficient Aeon Credit Service Bhd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Credit Services industry mean).
  • An Operation Ratio of 0.64 means that the operating costs are RM0.64 for each RM1 in net sales.

Let's take a look of the Operating Ratio trends of Aeon Credit Service Bhd:

  • The MRQ is 0.635. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.770. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.635TTM0.770-0.135
TTM0.770YOY0.737+0.033
TTM0.7705Y0.765+0.006
5Y0.76510Y0.714+0.051
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6350.877-0.242
TTM0.7700.882-0.112
YOY0.7370.858-0.121
5Y0.7650.812-0.047
10Y0.7140.752-0.038
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Aeon Credit Service Bhd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Aeon Credit Service Bhd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Credit Services industry mean).
  • A Current Ratio of 1.28 means the company has RM1.28 in assets for each RM1 in short-term debts.

Let's take a look of the Current Ratio trends of Aeon Credit Service Bhd:

  • The MRQ is 1.283. The company is just able to pay all its short-term debts.
  • The TTM is 1.472. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.283TTM1.472-0.189
TTM1.472YOY3.007-1.535
TTM1.4725Y1.924-0.452
5Y1.92410Y1.954-0.030
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2832.552-1.269
TTM1.4722.512-1.040
YOY3.0072.436+0.571
5Y1.9243.777-1.853
10Y1.9543.809-1.855
1.3.2. Quick Ratio

Measures if Aeon Credit Service Bhd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Aeon Credit Service Bhd to the Credit Services industry mean.
  • A Quick Ratio of 0.11 means the company can pay off RM0.11 for each RM1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aeon Credit Service Bhd:

  • The MRQ is 0.108. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.134. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.108TTM0.134-0.027
TTM0.134YOY1.052-0.918
TTM0.1345Y0.731-0.597
5Y0.73110Y1.008-0.277
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1081.317-1.209
TTM0.1341.246-1.112
YOY1.0522.534-1.482
5Y0.7313.293-2.562
10Y1.0083.247-2.239
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Aeon Credit Service Bhd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Aeon Credit Service Bhd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Aeon Credit Service Bhd to Credit Services industry mean.
  • A Debt to Asset Ratio of 0.77 means that Aeon Credit Service Bhd assets are financed with 77.4% credit (debt) and the remaining percentage (100% - 77.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aeon Credit Service Bhd:

  • The MRQ is 0.774. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.772. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.774TTM0.772+0.001
TTM0.772YOY0.777-0.005
TTM0.7725Y0.798-0.025
5Y0.79810Y0.806-0.008
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7740.724+0.050
TTM0.7720.701+0.071
YOY0.7770.717+0.060
5Y0.7980.709+0.089
10Y0.8060.690+0.116
1.4.2. Debt to Equity Ratio

Measures if Aeon Credit Service Bhd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Aeon Credit Service Bhd to the Credit Services industry mean.
  • A Debt to Equity ratio of 341.8% means that company has RM3.42 debt for each RM1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aeon Credit Service Bhd:

  • The MRQ is 3.418. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.394. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.418TTM3.394+0.024
TTM3.394YOY3.497-0.103
TTM3.3945Y4.013-0.619
5Y4.01310Y4.239-0.226
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4182.289+1.129
TTM3.3942.310+1.084
YOY3.4972.370+1.127
5Y4.0132.480+1.533
10Y4.2392.393+1.846
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Aeon Credit Service Bhd

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every RM1 in earnings Aeon Credit Service Bhd generates.

  • Above 15 is considered overpriced but always compare Aeon Credit Service Bhd to the Credit Services industry mean.
  • A PE ratio of 12.19 means the investor is paying RM12.19 for every RM1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aeon Credit Service Bhd:

  • The EOD is 6.352. Based on the earnings, the company is cheap. +2
  • The MRQ is 12.195. Based on the earnings, the company is underpriced. +1
  • The TTM is 15.863. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD6.352MRQ12.195-5.842
MRQ12.195TTM15.863-3.668
TTM15.863YOY38.360-22.498
TTM15.8635Y26.423-10.560
5Y26.42310Y28.224-1.801
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD6.3526.582-0.230
MRQ12.1956.419+5.776
TTM15.8636.418+9.445
YOY38.3608.258+30.102
5Y26.4238.975+17.448
10Y28.22410.865+17.359
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Aeon Credit Service Bhd:

  • The EOD is -4.522. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -8.681. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -18.215. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-4.522MRQ-8.681+4.159
MRQ-8.681TTM-18.215+9.534
TTM-18.215YOY-12.728-5.487
TTM-18.2155Y-5.049-13.166
5Y-5.04910Y-7.991+2.942
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD-4.522-0.658-3.864
MRQ-8.681-0.678-8.003
TTM-18.215-0.669-17.546
YOY-12.728-0.330-12.398
5Y-5.049-0.796-4.253
10Y-7.991-0.523-7.468
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Aeon Credit Service Bhd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Credit Services industry mean).
  • A PB ratio of 2.08 means the investor is paying RM2.08 for each RM1 in book value.

Let's take a look of the Price to Book Ratio trends of Aeon Credit Service Bhd:

  • The EOD is 1.083. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.079. Based on the equity, the company is underpriced. +1
  • The TTM is 2.347. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.083MRQ2.079-0.996
MRQ2.079TTM2.347-0.267
TTM2.347YOY3.125-0.779
TTM2.3475Y3.261-0.915
5Y3.26110Y5.238-1.976
Compared to industry (Credit Services)
PeriodCompanyIndustry (mean)+/- 
EOD1.0830.885+0.198
MRQ2.0790.863+1.216
TTM2.3470.863+1.484
YOY3.1251.121+2.004
5Y3.2611.280+1.981
10Y5.2381.432+3.806
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Aeon Credit Service Bhd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.1370.132+4%0.166-17%0.101+36%0.109+26%
Book Value Per Share--5.2915.052+5%4.506+17%4.073+30%3.148+68%
Current Ratio--1.2831.472-13%3.007-57%1.924-33%1.954-34%
Debt To Asset Ratio--0.7740.772+0%0.7770%0.798-3%0.806-4%
Debt To Equity Ratio--3.4183.394+1%3.497-2%4.013-15%4.239-19%
Dividend Per Share--0.1050.123-14%0.121-13%0.093+13%0.057+85%
Eps--0.2260.190+19%0.176+28%0.162+39%0.144+57%
Free Cash Flow Per Share---0.317-0.233-27%0.095-432%0.008-3909%-0.149-53%
Free Cash Flow To Equity Per Share---0.0710.036-297%-0.411+482%0.025-380%0.013-626%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--14.858--------
Intrinsic Value_10Y_min---61.393--------
Intrinsic Value_1Y_max--0.833--------
Intrinsic Value_1Y_min---1.550--------
Intrinsic Value_3Y_max--3.002--------
Intrinsic Value_3Y_min---8.670--------
Intrinsic Value_5Y_max--5.775--------
Intrinsic Value_5Y_min---20.135--------
Market Cap2925823995.840-92%5616765088.0006032916319.520-7%7179247012.480-22%6612974968.608-15%6969384244.192-19%
Net Profit Margin--0.2550.224+14%0.237+8%0.213+20%0.229+11%
Operating Margin--0.3650.310+18%0.360+1%0.309+18%0.317+15%
Operating Ratio--0.6350.770-18%0.737-14%0.765-17%0.714-11%
Pb Ratio1.083-92%2.0792.347-11%3.125-33%3.261-36%5.238-60%
Pe Ratio6.352-92%12.19515.863-23%38.360-68%26.423-54%28.224-57%
Price Per Share5.730-92%11.00011.815-7%14.060-22%12.951-15%13.649-19%
Price To Free Cash Flow Ratio-4.522+48%-8.681-18.215+110%-12.728+47%-5.049-42%-7.991-8%
Price To Total Gains Ratio23.648-92%45.39749.401-8%60.925-25%107.685-58%1116.861-96%
Quick Ratio--0.1080.134-20%1.052-90%0.731-85%1.008-89%
Return On Assets--0.0100.009+15%0.009+14%0.008+21%0.010+6%
Return On Equity--0.0440.038+16%0.039+13%0.041+9%0.050-11%
Total Gains Per Share--0.2420.254-5%0.287-16%0.194+25%0.166+46%
Usd Book Value--578384512.900552313448.850+5%492659943.400+17%445300102.770+30%344193577.648+68%
Usd Book Value Change Per Share--0.0290.028+4%0.036-17%0.022+36%0.023+26%
Usd Book Value Per Share--1.1331.082+5%0.965+17%0.872+30%0.674+68%
Usd Dividend Per Share--0.0220.026-14%0.026-13%0.020+13%0.012+85%
Usd Eps--0.0480.041+19%0.038+28%0.035+39%0.031+57%
Usd Free Cash Flow---34630675.000-25419504.225-27%10438606.075-432%909132.830-3909%-16291891.328-53%
Usd Free Cash Flow Per Share---0.068-0.050-27%0.020-432%0.002-3909%-0.032-53%
Usd Free Cash Flow To Equity Per Share---0.0150.008-297%-0.088+482%0.005-380%0.003-626%
Usd Market Cap626418917.509-92%1202549405.3411291647384.009-7%1537076785.372-22%1415837940.779-15%1492145166.682-19%
Usd Price Per Share1.227-92%2.3552.530-7%3.010-22%2.773-15%2.922-19%
Usd Profit--25732464.90021330729.475+21%19566706.050+32%18234982.640+41%15967513.770+61%
Usd Revenue--100997393.00095001897.175+6%81849413.025+23%85141050.655+19%70391450.088+43%
Usd Total Gains Per Share--0.0520.054-5%0.062-16%0.042+25%0.035+46%
 EOD+3 -5MRQTTM+17 -18YOY+19 -165Y+24 -1110Y+23 -12

3.2. Fundamental Score

Let's check the fundamental score of Aeon Credit Service Bhd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.352
Price to Book Ratio (EOD)Between0-11.083
Net Profit Margin (MRQ)Greater than00.255
Operating Margin (MRQ)Greater than00.365
Quick Ratio (MRQ)Greater than10.108
Current Ratio (MRQ)Greater than11.283
Debt to Asset Ratio (MRQ)Less than10.774
Debt to Equity Ratio (MRQ)Less than13.418
Return on Equity (MRQ)Greater than0.150.044
Return on Assets (MRQ)Greater than0.050.010
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Aeon Credit Service Bhd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5014.730
Ma 20Greater thanMa 508.117
Ma 50Greater thanMa 10010.239
Ma 100Greater thanMa 20010.926
OpenGreater thanClose5.780
Total1/5 (20.0%)



Latest Balance Sheet

Balance Sheet of 2023-08-31. Currency in MYR. All numbers in thousands.

Summary
Total Assets11,934,027
Total Liabilities9,232,558
Total Stockholder Equity2,701,469
 As reported
Total Liabilities 9,232,558
Total Stockholder Equity+ 2,701,469
Total Assets = 11,934,027

Assets

Total Assets11,934,027
Total Current Assets4,097,286
Long-term Assets4,097,286
Total Current Assets
Cash And Cash Equivalents 341,729
Net Receivables 2,464
Other Current Assets 356,118
Total Current Assets  (as reported)4,097,286
Total Current Assets  (calculated)700,311
+/- 3,396,975
Long-term Assets
Property Plant Equipment 141,501
Goodwill 511
Long-term Assets Other 7,515,722
Long-term Assets  (as reported)7,836,741
Long-term Assets  (calculated)7,657,734
+/- 179,007

Liabilities & Shareholders' Equity

Total Current Liabilities3,192,667
Long-term Liabilities6,039,891
Total Stockholder Equity2,701,469
Total Current Liabilities
Short-term Debt 2,632,981
Short Long Term Debt 2,617,292
Accounts payable 38,721
Other Current Liabilities 520,965
Total Current Liabilities  (as reported)3,192,667
Total Current Liabilities  (calculated)5,809,959
+/- 2,617,292
Long-term Liabilities
Long term Debt Total 6,039,891
Long-term Liabilities  (as reported)6,039,891
Long-term Liabilities  (calculated)6,039,891
+/-0
Total Stockholder Equity
Common Stock584,012
Retained Earnings 1,907,005
Other Stockholders Equity 210,452
Total Stockholder Equity (as reported)2,701,469
Total Stockholder Equity (calculated)2,701,469
+/-0
Other
Capital Stock584,012
Cash and Short Term Investments 341,729
Common Stock Shares Outstanding 255,308
Liabilities and Stockholders Equity 11,934,027
Net Debt 8,331,143
Net Invested Capital 11,344,373
Net Working Capital 904,619
Short Long Term Debt Total 8,672,872



Balance Sheet

Currency in MYR. All numbers in thousands.

 Trend2023-08-312023-05-312023-02-282022-11-302022-08-312022-05-312022-02-282021-11-302021-08-312021-05-312021-02-282020-11-302020-08-312020-05-312020-02-292019-11-302019-08-312019-05-312019-02-282018-11-302018-08-312018-05-312018-02-282017-11-302017-08-312017-05-312017-02-282016-11-302016-08-312016-05-312016-02-292015-11-302015-08-312015-05-312015-02-282014-11-302014-08-312014-05-312014-02-282013-11-302013-08-312013-05-312013-02-282012-11-302012-08-312012-05-31
> Total Assets 
1,716,877
1,955,097
2,163,613
2,435,425
2,759,428
3,197,595
3,494,806
3,767,286
4,004,805
4,281,786
4,615,183
4,923,299
5,081,605
5,592,932
5,877,390
6,097,507
6,308,230
6,505,492
7,081,359
7,272,069
7,356,217
7,568,599
7,817,691
7,705,685
7,536,662
7,972,837
8,444,518
8,655,754
9,193,297
9,606,636
9,999,685
10,434,657
10,540,730
10,353,175
10,137,290
10,231,421
10,479,075
10,467,498
10,205,793
10,140,874
10,449,586
10,499,469
10,737,607
11,117,098
11,553,816
11,934,027
11,934,02711,553,81611,117,09810,737,60710,499,46910,449,58610,140,87410,205,79310,467,49810,479,07510,231,42110,137,29010,353,17510,540,73010,434,6579,999,6859,606,6369,193,2978,655,7548,444,5187,972,8377,536,6627,705,6857,817,6917,568,5997,356,2177,272,0697,081,3596,505,4926,308,2306,097,5075,877,3905,592,9325,081,6054,923,2994,615,1834,281,7864,004,8053,767,2863,494,8063,197,5952,759,4282,435,4252,163,6131,955,0971,716,877
   > Total Current Assets 
1,002,275
1,093,882
1,120,668
1,193,965
1,300,722
1,467,754
1,378,282
1,669,572
1,519,207
1,569,887
1,894,333
2,023,787
1,994,119
2,294,407
2,352,393
2,352,111
2,320,412
2,312,503
2,653,994
2,660,731
3,150,389
2,579,046
2,709,640
2,513,024
2,062,953
2,231,331
2,358,099
2,308,930
2,433,156
2,531,031
3,622,072
3,694,609
4,461,329
4,457,992
4,376,372
3,461,657
3,655,338
3,986,785
3,730,664
3,542,918
3,702,299
3,541,842
3,628,823
3,842,376
3,470,722
4,097,286
4,097,2863,470,7223,842,3763,628,8233,541,8423,702,2993,542,9183,730,6643,986,7853,655,3383,461,6574,376,3724,457,9924,461,3293,694,6093,622,0722,531,0312,433,1562,308,9302,358,0992,231,3312,062,9532,513,0242,709,6402,579,0463,150,3892,660,7312,653,9942,312,5032,320,4122,352,1112,352,3932,294,4071,994,1192,023,7871,894,3331,569,8871,519,2071,669,5721,378,2821,467,7541,300,7221,193,9651,120,6681,093,8821,002,275
       Cash And Cash Equivalents 
5,769
7,331
7,348
6,404
8,076
7,424
8,364
12,569
14,116
16,719
20,619
48,668
47,084
64,412
57,408
67,250
58,793
75,559
68,016
73,667
70,096
103,081
241,585
83,681
77,609
88,973
75,587
92,429
110,435
96,824
118,606
110,786
142,364
273,002
246,102
405,955
617,653
1,073,322
784,558
468,233
550,719
253,479
275,110
391,337
375,641
341,729
341,729375,641391,337275,110253,479550,719468,233784,5581,073,322617,653405,955246,102273,002142,364110,786118,60696,824110,43592,42975,58788,97377,60983,681241,585103,08170,09673,66768,01675,55958,79367,25057,40864,41247,08448,66820,61916,71914,11612,5698,3647,4248,0766,4047,3487,3315,769
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,057
0
0
0
0
0
0
00000026,057000000000000000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
4,939,000
5,179,000
5,420,000
5,719,000
0
0
0
0
0
0
0
0
0
0
2,102,151
2,210,316
2,301,393
3,391,200
3,438,731
4,158,011
0
0
0
0
0
2,864,539
1,508
1,749
1,272
903
1,080
2,096
2,464
2,4642,0961,0809031,2721,7491,5082,864,539000004,158,0113,438,7313,391,2002,301,3932,210,3162,102,15100000000005,719,0005,420,0005,179,0004,939,0000000000000000
       Other Current Assets 
996,506
1,086,551
1,113,320
1,187,561
1,292,646
1,460,330
1,369,918
1,657,003
1,505,091
1,553,168
1,873,714
1,975,119
1,947,035
2,229,995
2,294,985
2,284,861
2,261,619
2,236,944
2,585,978
2,587,064
3,080,293
2,475,965
2,468,055
2,429,343
1,985,344
2,142,358
2,282,512
2,216,501
2,322,721
2,434,207
3,503,466
3,583,823
4,318,965
4,184,990
4,130,270
3,055,702
3,037,685
2,913,463
2,946,106
3,074,685
3,151,580
3,288,363
3,353,713
226,666
327,591
356,118
356,118327,591226,6663,353,7133,288,3633,151,5803,074,6852,946,1062,913,4633,037,6853,055,7024,130,2704,184,9904,318,9653,583,8233,503,4662,434,2072,322,7212,216,5012,282,5122,142,3581,985,3442,429,3432,468,0552,475,9653,080,2932,587,0642,585,9782,236,9442,261,6192,284,8612,294,9852,229,9951,947,0351,975,1191,873,7141,553,1681,505,0911,657,0031,369,9181,460,3301,292,6461,187,5611,113,3201,086,551996,506
   > Long-term Assets 
714,602
861,215
1,042,945
1,241,460
1,458,706
1,729,841
2,116,524
2,097,714
2,485,598
2,711,899
2,720,850
2,899,512
3,087,486
3,298,525
3,524,997
3,745,396
3,987,818
4,192,989
4,427,365
4,611,338
4,205,828
4,989,553
5,108,051
5,192,661
5,473,709
5,741,506
6,086,419
6,346,824
6,760,141
7,075,605
6,377,613
6,740,048
6,079,401
5,895,183
5,760,918
6,769,764
6,823,737
6,480,713
6,475,129
6,597,956
6,747,287
6,957,627
7,108,784
7,274,722
8,083,094
7,836,741
7,836,7418,083,0947,274,7227,108,7846,957,6276,747,2876,597,9566,475,1296,480,7136,823,7376,769,7645,760,9185,895,1836,079,4016,740,0486,377,6137,075,6056,760,1416,346,8246,086,4195,741,5065,473,7095,192,6615,108,0514,989,5534,205,8284,611,3384,427,3654,192,9893,987,8183,745,3963,524,9973,298,5253,087,4862,899,5122,720,8502,711,8992,485,5982,097,7142,116,5241,729,8411,458,7061,241,4601,042,945861,215714,602
       Property Plant Equipment 
30,853
33,461
36,023
41,036
42,456
42,343
44,366
46,599
46,130
48,359
47,179
45,234
44,893
44,304
49,099
52,076
55,827
56,464
58,086
62,233
60,809
63,440
80,143
92,274
101,933
108,793
112,219
118,676
186,431
180,809
193,343
212,158
207,029
204,065
197,847
191,378
195,048
188,276
186,002
188,967
179,305
170,022
164,195
152,886
145,887
141,501
141,501145,887152,886164,195170,022179,305188,967186,002188,276195,048191,378197,847204,065207,029212,158193,343180,809186,431118,676112,219108,793101,93392,27480,14363,44060,80962,23358,08656,46455,82752,07649,09944,30444,89345,23447,17948,35946,13046,59944,36642,34342,45641,03636,02333,46130,853
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
511
511
511
511
511
511
511
511
51151151151151151151151100000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
24,000
24,000
24,000
24,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000024,00024,00024,00024,0000000000000000
       Long-term Assets Other 
676,394
821,091
1,003,108
1,195,367
1,410,095
1,675,779
2,062,190
2,040,075
2,422,488
2,643,357
2,647,952
2,829,585
3,016,478
3,222,255
3,438,988
3,654,277
3,896,043
4,092,900
4,328,477
4,500,035
4,097,181
4,873,051
4,977,183
5,048,574
5,220,742
5,478,313
5,824,418
6,074,232
6,416,198
6,702,042
5,987,078
6,314,089
5,645,318
5,436,405
5,309,370
6,330,570
6,403,923
6,072,150
6,077,429
6,196,681
6,398,559
6,595,036
6,757,570
6,923,617
7,748,581
7,515,722
7,515,7227,748,5816,923,6176,757,5706,595,0366,398,5596,196,6816,077,4296,072,1506,403,9236,330,5705,309,3705,436,4055,645,3186,314,0895,987,0786,702,0426,416,1986,074,2325,824,4185,478,3135,220,7425,048,5744,977,1834,873,0514,097,1814,500,0354,328,4774,092,9003,896,0433,654,2773,438,9883,222,2553,016,4782,829,5852,647,9522,643,3572,422,4882,040,0752,062,1901,675,7791,410,0951,195,3671,003,108821,091676,394
> Total Liabilities 
1,357,235
1,576,601
1,770,423
2,006,218
2,289,832
2,718,026
2,946,556
3,121,722
3,255,044
3,520,478
3,859,192
3,967,587
4,071,298
4,592,966
4,866,116
5,036,689
5,178,330
5,375,403
5,922,742
6,041,082
6,053,407
6,245,730
6,044,701
5,848,182
5,902,373
6,304,037
6,848,491
6,780,773
7,296,891
7,752,702
8,138,760
8,677,298
8,817,320
8,637,986
8,395,634
8,338,229
8,411,000
8,374,348
8,057,246
7,939,588
8,027,822
8,066,770
8,276,471
8,592,268
8,922,457
9,232,558
9,232,5588,922,4578,592,2688,276,4718,066,7708,027,8227,939,5888,057,2468,374,3488,411,0008,338,2298,395,6348,637,9868,817,3208,677,2988,138,7607,752,7027,296,8916,780,7736,848,4916,304,0375,902,3735,848,1826,044,7016,245,7306,053,4076,041,0825,922,7425,375,4035,178,3305,036,6894,866,1164,592,9664,071,2983,967,5873,859,1923,520,4783,255,0443,121,7222,946,5562,718,0262,289,8322,006,2181,770,4231,576,6011,357,235
   > Total Current Liabilities 
335,187
516,763
713,257
814,284
761,852
868,960
1,124,511
1,008,267
614,617
795,451
1,074,162
1,002,061
723,934
805,746
867,807
822,040
961,604
1,183,890
1,221,363
1,142,274
1,446,767
1,538,303
1,439,306
2,586,320
2,241,897
2,444,165
2,371,608
1,163,172
1,715,132
2,347,649
2,919,411
3,027,745
2,534,695
2,124,599
1,967,149
1,759,482
1,728,074
1,615,859
1,165,054
1,120,900
1,255,868
1,303,565
1,956,237
2,393,104
3,035,289
3,192,667
3,192,6673,035,2892,393,1041,956,2371,303,5651,255,8681,120,9001,165,0541,615,8591,728,0741,759,4821,967,1492,124,5992,534,6953,027,7452,919,4112,347,6491,715,1321,163,1722,371,6082,444,1652,241,8972,586,3201,439,3061,538,3031,446,7671,142,2741,221,3631,183,890961,604822,040867,807805,746723,9341,002,0611,074,162795,451614,6171,008,2671,124,511868,960761,852814,284713,257516,763335,187
       Short-term Debt 
206,599
384,442
578,504
670,499
567,406
697,655
961,008
840,908
415,124
565,463
871,109
856,141
606,123
680,307
739,095
693,528
830,338
1,038,129
1,060,629
973,417
1,287,439
1,350,979
1,217,935
2,299,624
1,960,077
2,169,575
2,111,334
815,641
1,432,837
2,027,468
2,584,420
2,619,922
2,180,731
1,600,905
1,322,684
1,138,194
1,203,963
1,153,080
703,363
617,546
774,567
781,906
1,441,640
1,845,898
2,505,115
2,632,981
2,632,9812,505,1151,845,8981,441,640781,906774,567617,546703,3631,153,0801,203,9631,138,1941,322,6841,600,9052,180,7312,619,9222,584,4202,027,4681,432,837815,6412,111,3342,169,5751,960,0772,299,6241,217,9351,350,9791,287,439973,4171,060,6291,038,129830,338693,528739,095680,307606,123856,141871,109565,463415,124840,908961,008697,655567,406670,499578,504384,442206,599
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
4,468,000
4,737,000
4,908,000
5,047,000
0
0
0
0
0
0
0
0
0
0
815,641
1,367,337
1,966,494
2,524,229
2,600,782
2,159,923
1,580,714
1,307,440
1,119,964
1,186,046
1,139,049
685,708
598,605
756,581
764,310
1,422,634
1,828,194
2,488,871
2,617,292
2,617,2922,488,8711,828,1941,422,634764,310756,581598,605685,7081,139,0491,186,0461,119,9641,307,4401,580,7142,159,9232,600,7822,524,2291,966,4941,367,337815,64100000000005,047,0004,908,0004,737,0004,468,0000000000000000
       Accounts payable 
113,621
97,732
93,585
61,785
119,125
135,081
137,791
78,312
163,181
171,306
173,488
48,204
97,386
102,506
111,073
32,111
112,485
119,222
133,550
29,879
128,750
144,576
122,636
21,755
25,959
26,728
23,264
27,032
24,014
23,275
25,666
32,913
25,763
8,746
16,686
21,163
31,734
3,439
13,739
26,148
34,478
33,913
26,703
32,510
38,593
38,721
38,72138,59332,51026,70333,91334,47826,14813,7393,43931,73421,16316,6868,74625,76332,91325,66623,27524,01427,03223,26426,72825,95921,755122,636144,576128,75029,879133,550119,222112,48532,111111,073102,50697,38648,204173,488171,306163,18178,312137,791135,081119,12561,78593,58597,732113,621
       Other Current Liabilities 
14,967
34,589
41,168
82,000
75,321
36,224
25,712
89,047
36,312
58,682
29,565
97,716
20,425
22,933
17,639
96,401
18,781
26,539
27,184
138,978
30,578
42,748
98,735
264,941
255,861
247,862
237,010
320,499
258,281
296,906
309,325
374,910
328,201
514,948
627,779
600,125
492,377
459,340
381,355
477,206
446,823
487,746
487,894
514,696
491,581
520,965
520,965491,581514,696487,894487,746446,823477,206381,355459,340492,377600,125627,779514,948328,201374,910309,325296,906258,281320,499237,010247,862255,861264,94198,73542,74830,578138,97827,18426,53918,78196,40117,63922,93320,42597,71629,56558,68236,31289,04725,71236,22475,32182,00041,16834,58914,967
   > Long-term Liabilities 
1,022,048
1,059,838
1,057,166
1,191,934
1,527,980
1,849,066
1,822,045
2,113,455
2,640,427
2,725,027
2,785,030
2,965,526
3,347,364
3,787,220
3,998,309
4,214,649
4,216,726
4,191,513
4,701,379
4,898,808
4,606,640
4,707,427
4,605,395
3,261,862
3,660,476
3,859,872
4,476,883
5,617,601
5,581,759
5,405,053
5,219,349
5,649,553
6,282,625
6,513,387
6,428,485
6,578,747
6,682,926
6,758,489
6,892,192
6,818,688
6,771,954
6,763,205
6,320,234
6,199,164
5,887,168
6,039,891
6,039,8915,887,1686,199,1646,320,2346,763,2056,771,9546,818,6886,892,1926,758,4896,682,9266,578,7476,428,4856,513,3876,282,6255,649,5535,219,3495,405,0535,581,7595,617,6014,476,8833,859,8723,660,4763,261,8624,605,3954,707,4274,606,6404,898,8084,701,3794,191,5134,216,7264,214,6493,998,3093,787,2203,347,3642,965,5262,785,0302,725,0272,640,4272,113,4551,822,0451,849,0661,527,9801,191,9341,057,1661,059,8381,022,048
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,581,759
5,405,053
5,219,349
5,649,553
6,282,625
0
6,428,485
6,578,747
6,682,926
6,758,489
6,892,192
6,818,688
6,771,954
6,763,205
6,320,234
6,199,164
5,887,168
6,039,891
6,039,8915,887,1686,199,1646,320,2346,763,2056,771,9546,818,6886,892,1926,758,4896,682,9266,578,7476,428,48506,282,6255,649,5535,219,3495,405,0535,581,7590000000000000000000000000000
> Total Stockholder Equity
359,642
378,496
393,190
429,207
469,596
479,569
548,250
645,564
749,761
761,308
755,991
955,712
1,010,307
999,966
1,011,274
1,060,818
1,129,900
1,130,089
1,158,617
1,230,987
1,302,810
1,322,869
1,772,990
1,857,503
1,634,289
1,668,800
1,596,027
1,874,981
1,896,406
1,853,934
1,860,925
1,757,359
1,723,410
1,715,189
1,741,656
1,893,192
2,068,075
2,093,150
2,148,547
2,201,286
2,421,764
2,432,699
2,461,136
2,524,830
2,631,359
2,701,469
2,701,4692,631,3592,524,8302,461,1362,432,6992,421,7642,201,2862,148,5472,093,1502,068,0751,893,1921,741,6561,715,1891,723,4101,757,3591,860,9251,853,9341,896,4061,874,9811,596,0271,668,8001,634,2891,857,5031,772,9901,322,8691,302,8101,230,9871,158,6171,130,0891,129,9001,060,8181,011,274999,9661,010,307955,712755,991761,308749,761645,564548,250479,569469,596429,207393,190378,496359,642
   Common Stock
60,000
60,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
72,000
116,012
116,012
152,012
500,616
508,629
517,171
522,761
533,739
534,907
535,222
535,495
565,295
565,448
565,517
565,818
584,012
584,012
584,012
584,012
584,012
584,012
584,012
584,012
584,012
584,012
584,012
584,012
584,012584,012584,012584,012584,012584,012584,012584,012584,012584,012584,012584,012565,818565,517565,448565,295535,495535,222534,907533,739522,761517,171508,629500,616152,012116,012116,01272,00072,00072,00072,00072,00072,00072,00072,00072,00072,00072,00072,00072,00072,00072,00072,00072,00060,00060,000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000
   Other Stockholders Equity 
299,642
318,496
321,190
357,207
397,596
407,569
476,250
573,564
677,761
689,308
683,991
883,712
938,307
927,966
939,274
988,818
1,057,900
1,058,089
1,086,617
1,114,975
1,186,798
1,170,857
1,272,374
334,324
351,456
352,863
241,376
435,837
373,480
345,907
309,594
125,808
65,511
45,758
35,370
78,255
90,046
95,740
120,436
154,863
212,272
203,660
221,233
194,710
201,876
210,452
210,452201,876194,710221,233203,660212,272154,863120,43695,74090,04678,25535,37045,75865,511125,808309,594345,907373,480435,837241,376352,863351,456334,3241,272,3741,170,8571,186,7981,114,9751,086,6171,058,0891,057,900988,818939,274927,966938,307883,712683,991689,308677,761573,564476,250407,569397,596357,207321,190318,496299,642



Balance Sheet

Currency in MYR. All numbers in thousands.




Cash Flow

Currency in MYR. All numbers in thousands.




Income Statement

Currency in MYR. All numbers in thousands.