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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2015
Quarter
20-Nov-2014
Profit Trend
QoQ--%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Revenue 871,600 852,805 0 835,241 0 820,432 0 -
PBT 289,269 278,042 0 272,026 0 278,008 0 -
Tax -73,543 -70,673 0 -69,352 0 -70,582 0 -
NP 215,726 207,369 0 202,674 0 207,426 0 -
-
NP to SH 215,726 207,369 0 202,674 0 207,426 0 -
-
Tax Rate 25.42% 25.42% - 25.49% - 25.39% - -
Total Cost 655,874 645,436 0 632,566 0 613,006 0 -
-
Net Worth 699,139 694,047 0 626,706 0 614,904 0 -
Dividend
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Div 84,429 40,634 - 53,999 - 78,915 - -
Div Payout % 39.14% 19.60% - 26.64% - 38.04% - -
Equity
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Net Worth 699,139 694,047 0 626,706 0 614,904 0 -
NOSH 144,086 149,670 147,808 147,808 144,005 144,005 144,017 0.06%
Ratio Analysis
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
NP Margin 24.75% 24.32% 0.00% 24.27% 0.00% 25.28% 0.00% -
ROE 30.86% 29.88% 0.00% 32.34% 0.00% 33.73% 0.00% -
Per Share
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
RPS 588.43 575.05 0.00 565.08 0.00 569.72 0.00 -
EPS 145.64 139.83 0.00 137.12 0.00 144.04 0.00 -
DPS 57.00 27.40 0.00 36.53 0.00 54.80 0.00 -
NAPS 4.72 4.68 0.00 4.24 0.00 4.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,593
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
RPS 170.75 167.07 0.00 163.63 0.00 160.72 0.00 -
EPS 42.26 40.62 0.00 39.70 0.00 40.64 0.00 -
DPS 16.54 7.96 0.00 10.58 0.00 15.46 0.00 -
NAPS 1.3696 1.3597 0.00 1.2277 0.00 1.2046 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Date 27/02/15 18/02/15 28/11/14 20/11/14 29/08/14 20/08/14 30/05/14 -
Price 13.30 12.98 14.12 13.88 16.62 17.50 15.34 -
P/RPS 0.00 2.26 0.00 2.46 0.00 3.07 0.00 -
P/EPS 0.00 9.28 0.00 10.12 0.00 12.15 0.00 -
EY 0.00 10.77 0.00 9.88 0.00 8.23 0.00 -
DY 0.00 2.11 0.00 2.63 0.00 3.13 0.00 -
P/NAPS 2.82 2.77 0.00 3.27 0.00 4.10 0.00 -
Price Multiplier on Announcement Date
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Date 20/04/15 20/04/15 - 16/12/14 - 18/09/14 - -
Price 14.48 14.48 0.00 10.66 0.00 16.48 0.00 -
P/RPS 0.00 2.52 0.00 1.89 0.00 2.89 0.00 -
P/EPS 0.00 10.36 0.00 7.77 0.00 11.44 0.00 -
EY 0.00 9.66 0.00 12.86 0.00 8.74 0.00 -
DY 0.00 1.89 0.00 3.43 0.00 3.33 0.00 -
P/NAPS 3.07 3.09 0.00 2.51 0.00 3.86 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