[AEONCR] QoQ Annualized Quarter Result on 31-May-2014 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Annualized Quarter Result
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Revenue 835,241 0 820,432 0 803,600 672,762 646,364 29.22%
PBT 272,026 0 278,008 0 302,068 233,875 225,738 20.50%
Tax -69,352 0 -70,582 0 -76,940 -58,523 -55,693 24.52%
NP 202,674 0 207,426 0 225,128 175,352 170,045 19.18%
-
NP to SH 202,674 0 207,426 0 225,128 175,352 170,045 19.18%
-
Tax Rate 25.49% - 25.39% - 25.47% 25.02% 24.67% -
Total Cost 632,566 0 613,006 0 578,472 497,410 476,318 32.80%
-
Net Worth 626,706 0 614,904 0 603,432 545,769 548,610 14.23%
Dividend
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Div 53,999 - 78,915 - - 66,673 - -
Div Payout % 26.64% - 38.04% - - 38.02% - -
Equity
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Net Worth 626,706 0 614,904 0 603,432 545,769 548,610 14.23%
NOSH 147,808 144,005 144,005 144,017 144,017 144,002 143,992 2.65%
Ratio Analysis
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
NP Margin 24.27% 0.00% 25.28% 0.00% 28.01% 26.06% 26.31% -
ROE 32.34% 0.00% 33.73% 0.00% 37.31% 32.13% 31.00% -
Per Share
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
RPS 565.08 0.00 569.72 0.00 557.99 467.19 448.89 25.88%
EPS 137.12 0.00 144.04 0.00 156.32 121.77 118.09 16.11%
DPS 36.53 0.00 54.80 0.00 0.00 46.30 0.00 -
NAPS 4.24 0.00 4.27 0.00 4.19 3.79 3.81 11.28%
Adjusted Per Share Value based on latest NOSH - 144,017
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
RPS 163.58 0.00 160.68 0.00 157.38 131.76 126.59 29.22%
EPS 39.69 0.00 40.62 0.00 44.09 34.34 33.30 19.18%
DPS 10.58 0.00 15.45 0.00 0.00 13.06 0.00 -
NAPS 1.2274 0.00 1.2042 0.00 1.1818 1.0688 1.0744 14.24%
Price Multiplier on Financial Quarter End Date
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Date 20/11/14 29/08/14 20/08/14 30/05/14 20/05/14 20/02/14 20/11/13 -
Price 13.88 16.62 17.50 15.34 14.76 14.70 15.50 -
P/RPS 2.46 0.00 3.07 0.00 2.65 3.15 3.45 -28.69%
P/EPS 10.12 0.00 12.15 0.00 9.44 12.07 13.13 -22.92%
EY 9.88 0.00 8.23 0.00 10.59 8.28 7.62 29.65%
DY 2.63 0.00 3.13 0.00 0.00 3.15 0.00 -
P/NAPS 3.27 0.00 4.10 0.00 3.52 3.88 4.07 -19.65%
Price Multiplier on Announcement Date
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Date 16/12/14 - 18/09/14 - 19/06/14 16/04/14 19/12/13 -
Price 10.66 0.00 16.48 0.00 14.92 14.28 15.14 -
P/RPS 1.89 0.00 2.89 0.00 2.67 3.06 3.37 -43.91%
P/EPS 7.77 0.00 11.44 0.00 9.54 11.73 12.82 -39.39%
EY 12.86 0.00 8.74 0.00 10.48 8.53 7.80 64.87%
DY 3.43 0.00 3.33 0.00 0.00 3.24 0.00 -
P/NAPS 2.51 0.00 3.86 0.00 3.56 3.77 3.97 -36.77%

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