[AEONCR] QoQ Annualized Quarter Result on 20-Aug-2013

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
18-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2014
Quarter
20-Aug-2013
Profit Trend
QoQ- 2.17%
YoY- 40.38%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 CAGR
Revenue 803,600 672,762 646,364 613,478 575,484 467,127 447,258 47.95%
PBT 302,068 233,875 225,738 226,420 224,132 181,107 172,008 45.70%
Tax -76,940 -58,523 -55,693 -57,462 -58,764 -46,981 -45,184 42.73%
NP 225,128 175,352 170,045 168,958 165,368 134,126 126,824 46.76%
-
NP to SH 225,128 175,352 170,045 168,958 165,368 134,126 126,824 46.76%
-
Tax Rate 25.47% 25.02% 24.67% 25.38% 26.22% 25.94% 26.27% -
Total Cost 578,472 497,410 476,318 444,520 410,116 333,001 320,434 48.42%
-
Net Worth 603,432 545,769 548,610 479,487 469,435 388,657 343,618 45.70%
Dividend
20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 CAGR
Div - 66,673 - - - 46,299 26,851 -
Div Payout % - 38.02% - - - 34.52% 21.17% -
Equity
20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 CAGR
Net Worth 603,432 545,769 548,610 479,487 469,435 388,657 343,618 45.70%
NOSH 144,017 144,002 143,992 143,990 143,998 130,422 125,867 9.42%
Ratio Analysis
20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 CAGR
NP Margin 28.01% 26.06% 26.31% 27.54% 28.74% 28.71% 28.36% -
ROE 37.31% 32.13% 31.00% 35.24% 35.23% 34.51% 36.91% -
Per Share
20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 CAGR
RPS 557.99 467.19 448.89 426.06 399.65 358.17 355.34 35.21%
EPS 156.32 121.77 118.09 117.34 114.84 102.84 100.76 34.12%
DPS 0.00 46.30 0.00 0.00 0.00 35.50 21.33 -
NAPS 4.19 3.79 3.81 3.33 3.26 2.98 2.73 33.16%
Adjusted Per Share Value based on latest NOSH - 143,978
20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 CAGR
RPS 157.38 131.76 126.59 120.14 112.70 91.48 87.59 47.95%
EPS 44.09 34.34 33.30 33.09 32.39 26.27 24.84 46.75%
DPS 0.00 13.06 0.00 0.00 0.00 9.07 5.26 -
NAPS 1.1818 1.0688 1.0744 0.939 0.9194 0.7612 0.6729 45.71%
Price Multiplier on Financial Quarter End Date
20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 CAGR
Date 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 -
Price 14.76 14.70 15.50 17.78 16.56 11.34 12.80 -
P/RPS 2.65 3.15 3.45 4.17 4.14 3.17 3.60 -18.51%
P/EPS 9.44 12.07 13.13 15.15 14.42 11.03 12.70 -17.98%
EY 10.59 8.28 7.62 6.60 6.93 9.07 7.87 21.95%
DY 0.00 3.15 0.00 0.00 0.00 3.13 1.67 -
P/NAPS 3.52 3.88 4.07 5.34 5.08 3.81 4.69 -17.45%
Price Multiplier on Announcement Date
20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 CAGR
Date 19/06/14 16/04/14 19/12/13 18/10/13 17/06/13 18/04/13 19/12/12 -
Price 14.92 14.28 15.14 15.80 16.60 15.30 12.08 -
P/RPS 2.67 3.06 3.37 3.71 4.15 4.27 3.40 -14.91%
P/EPS 9.54 11.73 12.82 13.47 14.45 14.88 11.99 -14.17%
EY 10.48 8.53 7.80 7.43 6.92 6.72 8.34 16.49%
DY 0.00 3.24 0.00 0.00 0.00 2.32 1.77 -
P/NAPS 3.56 3.77 3.97 4.74 5.09 5.13 4.42 -13.46%

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