[AEONCR] QoQ Annualized Quarter Result on 20-Feb-2015

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2015
Quarter
20-Feb-2015
Profit Trend
QoQ--%
YoY- 18.26%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Revenue 922,324 929,756 871,600 852,805 0 835,241 0 -
PBT 281,076 305,064 289,269 278,042 0 272,026 0 -
Tax -67,622 -72,100 -73,543 -70,673 0 -69,352 0 -
NP 213,454 232,964 215,726 207,369 0 202,674 0 -
-
NP to SH 213,454 232,964 215,726 207,369 0 202,674 0 -
-
Tax Rate 24.06% 23.63% 25.42% 25.42% - 25.49% - -
Total Cost 708,870 696,792 655,874 645,436 0 632,566 0 -
-
Net Worth 773,540 782,479 699,139 694,047 0 626,706 0 -
Dividend
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Div - - 84,429 40,634 - 53,999 - -
Div Payout % - - 39.14% 19.60% - 26.64% - -
Equity
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Net Worth 773,540 782,479 699,139 694,047 0 626,706 0 -
NOSH 153,785 153,427 144,086 149,670 147,808 147,808 144,005 6.79%
Ratio Analysis
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
NP Margin 23.14% 25.06% 24.75% 24.32% 0.00% 24.27% 0.00% -
ROE 27.59% 29.77% 30.86% 29.88% 0.00% 32.34% 0.00% -
Per Share
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
RPS 599.75 605.99 588.43 575.05 0.00 565.08 0.00 -
EPS 138.80 151.84 145.64 139.83 0.00 137.12 0.00 -
DPS 0.00 0.00 57.00 27.40 0.00 36.53 0.00 -
NAPS 5.03 5.10 4.72 4.68 0.00 4.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,670
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
RPS 180.63 182.09 170.70 167.02 0.00 163.58 0.00 -
EPS 41.80 45.62 42.25 40.61 0.00 39.69 0.00 -
DPS 0.00 0.00 16.53 7.96 0.00 10.58 0.00 -
NAPS 1.5149 1.5324 1.3692 1.3592 0.00 1.2274 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Date 28/08/15 29/05/15 27/02/15 18/02/15 28/11/14 20/11/14 29/08/14 -
Price 12.18 14.70 13.30 12.98 14.12 13.88 16.62 -
P/RPS 2.03 2.43 0.00 2.26 0.00 2.46 0.00 -
P/EPS 8.78 9.68 0.00 9.28 0.00 10.12 0.00 -
EY 11.40 10.33 0.00 10.77 0.00 9.88 0.00 -
DY 0.00 0.00 0.00 2.11 0.00 2.63 0.00 -
P/NAPS 2.42 2.88 2.82 2.77 0.00 3.27 0.00 -
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Date 06/10/15 25/06/15 20/04/15 20/04/15 - 16/12/14 - -
Price 13.58 14.18 14.48 14.48 0.00 10.66 0.00 -
P/RPS 2.26 2.34 0.00 2.52 0.00 1.89 0.00 -
P/EPS 9.78 9.34 0.00 10.36 0.00 7.77 0.00 -
EY 10.22 10.71 0.00 9.66 0.00 12.86 0.00 -
DY 0.00 0.00 0.00 1.89 0.00 3.43 0.00 -
P/NAPS 2.70 2.78 3.07 3.09 0.00 2.51 0.00 -

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