[AEONCR] QoQ Annualized Quarter Result on 20-Aug-2014

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
18-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2015
Quarter
20-Aug-2014
Profit Trend
QoQ--%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
Revenue 0 835,241 0 820,432 0 803,600 672,762 -
PBT 0 272,026 0 278,008 0 302,068 233,875 -
Tax 0 -69,352 0 -70,582 0 -76,940 -58,523 -
NP 0 202,674 0 207,426 0 225,128 175,352 -
-
NP to SH 0 202,674 0 207,426 0 225,128 175,352 -
-
Tax Rate - 25.49% - 25.39% - 25.47% 25.02% -
Total Cost 0 632,566 0 613,006 0 578,472 497,410 -
-
Net Worth 0 626,706 0 614,904 0 603,432 545,769 -
Dividend
30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
Div - 53,999 - 78,915 - - 66,673 -
Div Payout % - 26.64% - 38.04% - - 38.02% -
Equity
30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
Net Worth 0 626,706 0 614,904 0 603,432 545,769 -
NOSH 147,808 147,808 144,005 144,005 144,017 144,017 144,002 3.42%
Ratio Analysis
30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
NP Margin 0.00% 24.27% 0.00% 25.28% 0.00% 28.01% 26.06% -
ROE 0.00% 32.34% 0.00% 33.73% 0.00% 37.31% 32.13% -
Per Share
30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
RPS 0.00 565.08 0.00 569.72 0.00 557.99 467.19 -
EPS 0.00 137.12 0.00 144.04 0.00 156.32 121.77 -
DPS 0.00 36.53 0.00 54.80 0.00 0.00 46.30 -
NAPS 0.00 4.24 0.00 4.27 0.00 4.19 3.79 -
Adjusted Per Share Value based on latest NOSH - 143,992
30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
RPS 0.00 163.62 0.00 160.72 0.00 157.42 131.79 -
EPS 0.00 39.70 0.00 40.63 0.00 44.10 34.35 -
DPS 0.00 10.58 0.00 15.46 0.00 0.00 13.06 -
NAPS 0.00 1.2277 0.00 1.2046 0.00 1.1821 1.0692 -
Price Multiplier on Financial Quarter End Date
30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
Date 28/11/14 20/11/14 29/08/14 20/08/14 30/05/14 20/05/14 20/02/14 -
Price 14.12 13.88 16.62 17.50 15.34 14.76 14.70 -
P/RPS 0.00 2.46 0.00 3.07 0.00 2.65 3.15 -
P/EPS 0.00 10.12 0.00 12.15 0.00 9.44 12.07 -
EY 0.00 9.88 0.00 8.23 0.00 10.59 8.28 -
DY 0.00 2.63 0.00 3.13 0.00 0.00 3.15 -
P/NAPS 0.00 3.27 0.00 4.10 0.00 3.52 3.88 -
Price Multiplier on Announcement Date
30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 CAGR
Date - 16/12/14 - 18/09/14 - 19/06/14 16/04/14 -
Price 0.00 10.66 0.00 16.48 0.00 14.92 14.28 -
P/RPS 0.00 1.89 0.00 2.89 0.00 2.67 3.06 -
P/EPS 0.00 7.77 0.00 11.44 0.00 9.54 11.73 -
EY 0.00 12.86 0.00 8.74 0.00 10.48 8.53 -
DY 0.00 3.43 0.00 3.33 0.00 0.00 3.24 -
P/NAPS 0.00 2.51 0.00 3.86 0.00 3.56 3.77 -

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