[AEONCR] QoQ Cumulative 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- 37.49%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Revenue 410,216 0 200,900 672,762 484,773 306,739 143,871 130.90%
PBT 139,004 0 75,517 233,875 169,304 113,210 56,033 106.60%
Tax -35,291 0 -19,235 -58,523 -41,770 -28,731 -14,691 101.36%
NP 103,713 0 56,282 175,352 127,534 84,479 41,342 108.46%
-
NP to SH 103,713 0 56,282 175,352 127,534 84,479 41,342 108.46%
-
Tax Rate 25.39% - 25.47% 25.02% 24.67% 25.38% 26.22% -
Total Cost 306,503 0 144,618 497,410 357,239 222,260 102,529 139.79%
-
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 39,457 - - 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 16.87% 0.00% 9.33% 32.13% 23.25% 17.62% 8.81% -
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 284.86 0.00 139.50 467.19 336.67 213.03 99.91 130.89%
EPS 72.02 0.00 39.08 121.77 88.57 58.67 28.71 108.45%
DPS 27.40 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 80.34 0.00 39.34 131.76 94.94 60.07 28.18 130.88%
EPS 20.31 0.00 11.02 34.34 24.98 16.54 8.10 108.37%
DPS 7.73 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 6.14 0.00 10.58 3.15 4.60 8.35 16.57 -54.74%
P/EPS 24.30 0.00 37.77 12.07 17.50 30.31 57.68 -49.86%
EY 4.12 0.00 2.65 8.28 5.71 3.30 1.73 99.97%
DY 1.57 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 5.79 0.00 10.70 3.06 4.50 7.42 16.61 -56.90%
P/EPS 22.88 0.00 38.18 11.73 17.09 26.93 57.82 -52.30%
EY 4.37 0.00 2.62 8.53 5.85 3.71 1.73 109.61%
DY 1.66 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