[AEONCR] QoQ Annualized Quarter Result on 30-Nov-2014 [#3]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
30-Nov-2014 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
Revenue 929,756 871,600 852,805 0 835,241 0 820,432 17.44%
PBT 305,064 289,269 278,042 0 272,026 0 278,008 12.67%
Tax -72,100 -73,543 -70,673 0 -69,352 0 -70,582 2.77%
NP 232,964 215,726 207,369 0 202,674 0 207,426 16.09%
-
NP to SH 232,964 215,726 207,369 0 202,674 0 207,426 16.09%
-
Tax Rate 23.63% 25.42% 25.42% - 25.49% - 25.39% -
Total Cost 696,792 655,874 645,436 0 632,566 0 613,006 17.89%
-
Net Worth 782,479 699,139 694,047 0 626,706 0 614,904 36.30%
Dividend
31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
Div - 84,429 40,634 - 53,999 - 78,915 -
Div Payout % - 39.14% 19.60% - 26.64% - 38.04% -
Equity
31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
Net Worth 782,479 699,139 694,047 0 626,706 0 614,904 36.30%
NOSH 153,427 144,086 149,670 147,808 147,808 144,005 144,005 8.48%
Ratio Analysis
31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
NP Margin 25.06% 24.75% 24.32% 0.00% 24.27% 0.00% 25.28% -
ROE 29.77% 30.86% 29.88% 0.00% 32.34% 0.00% 33.73% -
Per Share
31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
RPS 605.99 588.43 575.05 0.00 565.08 0.00 569.72 8.25%
EPS 151.84 145.64 139.83 0.00 137.12 0.00 144.04 7.01%
DPS 0.00 57.00 27.40 0.00 36.53 0.00 54.80 -
NAPS 5.10 4.72 4.68 0.00 4.24 0.00 4.27 25.64%
Adjusted Per Share Value based on latest NOSH - 148,593
31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
RPS 182.14 170.75 167.07 0.00 163.63 0.00 160.72 17.44%
EPS 45.64 42.26 40.62 0.00 39.70 0.00 40.64 16.08%
DPS 0.00 16.54 7.96 0.00 10.58 0.00 15.46 -
NAPS 1.5329 1.3696 1.3597 0.00 1.2277 0.00 1.2046 36.30%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
Date 29/05/15 27/02/15 18/02/15 28/11/14 20/11/14 29/08/14 20/08/14 -
Price 14.70 13.30 12.98 14.12 13.88 16.62 17.50 -
P/RPS 2.43 0.00 2.26 0.00 2.46 0.00 3.07 -25.95%
P/EPS 9.68 0.00 9.28 0.00 10.12 0.00 12.15 -25.32%
EY 10.33 0.00 10.77 0.00 9.88 0.00 8.23 33.92%
DY 0.00 0.00 2.11 0.00 2.63 0.00 3.13 -
P/NAPS 2.88 2.82 2.77 0.00 3.27 0.00 4.10 -36.48%
Price Multiplier on Announcement Date
31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 CAGR
Date 25/06/15 20/04/15 20/04/15 - 16/12/14 - 18/09/14 -
Price 14.18 14.48 14.48 0.00 10.66 0.00 16.48 -
P/RPS 2.34 0.00 2.52 0.00 1.89 0.00 2.89 -23.76%
P/EPS 9.34 0.00 10.36 0.00 7.77 0.00 11.44 -22.94%
EY 10.71 0.00 9.66 0.00 12.86 0.00 8.74 29.85%
DY 0.00 0.00 1.89 0.00 3.43 0.00 3.33 -
P/NAPS 2.78 3.07 3.09 0.00 2.51 0.00 3.86 -34.41%

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