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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2013
Quarter
20-Feb-2013
Profit Trend
QoQ- 5.76%
YoY- 40.29%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 CAGR
Revenue 646,364 613,478 575,484 467,127 447,258 428,220 406,500 36.11%
PBT 225,738 226,420 224,132 181,107 172,008 164,210 153,628 29.15%
Tax -55,693 -57,462 -58,764 -46,981 -45,184 -43,856 -41,272 22.04%
NP 170,045 168,958 165,368 134,126 126,824 120,354 112,356 31.71%
-
NP to SH 170,045 168,958 165,368 134,126 126,824 120,354 112,356 31.71%
-
Tax Rate 24.67% 25.38% 26.22% 25.94% 26.27% 26.71% 26.86% -
Total Cost 476,318 444,520 410,116 333,001 320,434 307,866 294,144 37.77%
-
Net Worth 548,610 479,487 469,435 388,657 343,618 377,981 359,961 32.33%
Dividend
20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 CAGR
Div - - - 46,299 26,851 38,398 - -
Div Payout % - - - 34.52% 21.17% 31.90% - -
Equity
20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 CAGR
Net Worth 548,610 479,487 469,435 388,657 343,618 377,981 359,961 32.33%
NOSH 143,992 143,990 143,998 130,422 125,867 119,994 119,987 12.89%
Ratio Analysis
20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 CAGR
NP Margin 26.31% 27.54% 28.74% 28.71% 28.36% 28.11% 27.64% -
ROE 31.00% 35.24% 35.23% 34.51% 36.91% 31.84% 31.21% -
Per Share
20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 CAGR
RPS 448.89 426.06 399.65 358.17 355.34 356.87 338.79 20.57%
EPS 118.09 117.34 114.84 102.84 100.76 100.30 93.64 16.67%
DPS 0.00 0.00 0.00 35.50 21.33 32.00 0.00 -
NAPS 3.81 3.33 3.26 2.98 2.73 3.15 3.00 17.22%
Adjusted Per Share Value based on latest NOSH - 143,994
20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 CAGR
RPS 126.62 120.18 112.74 91.51 87.62 83.89 79.63 36.11%
EPS 33.31 33.10 32.40 26.28 24.84 23.58 22.01 31.71%
DPS 0.00 0.00 0.00 9.07 5.26 7.52 0.00 -
NAPS 1.0747 0.9393 0.9196 0.7614 0.6731 0.7405 0.7052 32.32%
Price Multiplier on Financial Quarter End Date
20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 CAGR
Date 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 17/08/12 18/05/12 -
Price 15.50 17.78 16.56 11.34 12.80 9.60 8.27 -
P/RPS 3.45 4.17 4.14 3.17 3.60 2.69 2.44 25.89%
P/EPS 13.13 15.15 14.42 11.03 12.70 9.57 8.83 30.18%
EY 7.62 6.60 6.93 9.07 7.87 10.45 11.32 -23.13%
DY 0.00 0.00 0.00 3.13 1.67 3.33 0.00 -
P/NAPS 4.07 5.34 5.08 3.81 4.69 3.05 2.76 29.46%
Price Multiplier on Announcement Date
20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 20/05/12 CAGR
Date 19/12/13 18/10/13 17/06/13 18/04/13 19/12/12 20/09/12 18/06/12 -
Price 15.14 15.80 16.60 15.30 12.08 10.36 8.78 -
P/RPS 3.37 3.71 4.15 4.27 3.40 2.90 2.59 19.12%
P/EPS 12.82 13.47 14.45 14.88 11.99 10.33 9.38 23.08%
EY 7.80 7.43 6.92 6.72 8.34 9.68 10.67 -18.80%
DY 0.00 0.00 0.00 2.32 1.77 3.09 0.00 -
P/NAPS 3.97 4.74 5.09 5.13 4.42 3.29 2.93 22.37%

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