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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
16-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2014
Quarter
20-Feb-2014
Profit Trend
QoQ- 3.12%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Revenue 820,432 0 803,600 672,762 646,364 613,478 575,484 32.74%
PBT 278,008 0 302,068 233,875 225,738 226,420 224,132 18.77%
Tax -70,582 0 -76,940 -58,523 -55,693 -57,462 -58,764 15.76%
NP 207,426 0 225,128 175,352 170,045 168,958 165,368 19.83%
-
NP to SH 207,426 0 225,128 175,352 170,045 168,958 165,368 19.83%
-
Tax Rate 25.39% - 25.47% 25.02% 24.67% 25.38% 26.22% -
Total Cost 613,006 0 578,472 497,410 476,318 444,520 410,116 37.85%
-
Net Worth 614,904 0 603,432 545,769 548,610 479,487 469,435 24.05%
Dividend
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Div 78,915 - - 66,673 - - - -
Div Payout % 38.04% - - 38.02% - - - -
Equity
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Net Worth 614,904 0 603,432 545,769 548,610 479,487 469,435 24.05%
NOSH 144,005 144,017 144,017 144,002 143,992 143,990 143,998 0.00%
Ratio Analysis
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
NP Margin 25.28% 0.00% 28.01% 26.06% 26.31% 27.54% 28.74% -
ROE 33.73% 0.00% 37.31% 32.13% 31.00% 35.24% 35.23% -
Per Share
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
RPS 569.72 0.00 557.99 467.19 448.89 426.06 399.65 32.73%
EPS 144.04 0.00 156.32 121.77 118.09 117.34 114.84 19.83%
DPS 54.80 0.00 0.00 46.30 0.00 0.00 0.00 -
NAPS 4.27 0.00 4.19 3.79 3.81 3.33 3.26 24.05%
Adjusted Per Share Value based on latest NOSH - 143,986
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
RPS 160.68 0.00 157.38 131.76 126.59 120.14 112.70 32.74%
EPS 40.62 0.00 44.09 34.34 33.30 33.09 32.39 19.82%
DPS 15.45 0.00 0.00 13.06 0.00 0.00 0.00 -
NAPS 1.2042 0.00 1.1818 1.0688 1.0744 0.939 0.9194 24.05%
Price Multiplier on Financial Quarter End Date
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Date 20/08/14 30/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 -
Price 17.50 15.34 14.76 14.70 15.50 17.78 16.56 -
P/RPS 3.07 0.00 2.65 3.15 3.45 4.17 4.14 -21.24%
P/EPS 12.15 0.00 9.44 12.07 13.13 15.15 14.42 -12.78%
EY 8.23 0.00 10.59 8.28 7.62 6.60 6.93 14.71%
DY 3.13 0.00 0.00 3.15 0.00 0.00 0.00 -
P/NAPS 4.10 0.00 3.52 3.88 4.07 5.34 5.08 -15.73%
Price Multiplier on Announcement Date
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Date 18/09/14 - 19/06/14 16/04/14 19/12/13 18/10/13 17/06/13 -
Price 16.48 0.00 14.92 14.28 15.14 15.80 16.60 -
P/RPS 2.89 0.00 2.67 3.06 3.37 3.71 4.15 -25.09%
P/EPS 11.44 0.00 9.54 11.73 12.82 13.47 14.45 -17.01%
EY 8.74 0.00 10.48 8.53 7.80 7.43 6.92 20.50%
DY 3.33 0.00 0.00 3.24 0.00 0.00 0.00 -
P/NAPS 3.86 0.00 3.56 3.77 3.97 4.74 5.09 -19.82%

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