[AEONCR] QoQ Cumulative Quarter Result on 20-May-2013

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
17-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2014
Quarter
20-May-2013
Profit Trend
QoQ- -69.18%
YoY- 47.18%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Revenue 672,762 484,773 306,739 143,871 467,127 335,444 214,110 114.08%
PBT 233,875 169,304 113,210 56,033 181,107 129,006 82,105 100.56%
Tax -58,523 -41,770 -28,731 -14,691 -46,981 -33,888 -21,928 92.06%
NP 175,352 127,534 84,479 41,342 134,126 95,118 60,177 103.61%
-
NP to SH 175,352 127,534 84,479 41,342 134,126 95,118 60,177 103.61%
-
Tax Rate 25.02% 24.67% 25.38% 26.22% 25.94% 26.27% 26.71% -
Total Cost 497,410 357,239 222,260 102,529 333,001 240,326 153,933 118.10%
-
Net Worth 545,769 548,610 479,487 469,435 388,657 343,618 377,981 27.66%
Dividend
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Div 66,673 - - - 46,299 20,138 19,199 128.80%
Div Payout % 38.02% - - - 34.52% 21.17% 31.90% -
Equity
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Net Worth 545,769 548,610 479,487 469,435 388,657 343,618 377,981 27.66%
NOSH 144,002 143,992 143,990 143,998 130,422 125,867 119,994 12.89%
Ratio Analysis
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
NP Margin 26.06% 26.31% 27.54% 28.74% 28.71% 28.36% 28.11% -
ROE 32.13% 23.25% 17.62% 8.81% 34.51% 27.68% 15.92% -
Per Share
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
RPS 467.19 336.67 213.03 99.91 358.17 266.51 178.43 89.63%
EPS 121.77 88.57 58.67 28.71 102.84 75.57 50.15 80.36%
DPS 46.30 0.00 0.00 0.00 35.50 16.00 16.00 102.67%
NAPS 3.79 3.81 3.33 3.26 2.98 2.73 3.15 13.08%
Adjusted Per Share Value based on latest NOSH - 143,998
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
RPS 131.79 94.97 60.09 28.18 91.51 65.71 41.94 114.09%
EPS 34.35 24.98 16.55 8.10 26.28 18.63 11.79 103.59%
DPS 13.06 0.00 0.00 0.00 9.07 3.95 3.76 128.83%
NAPS 1.0692 1.0747 0.9393 0.9196 0.7614 0.6731 0.7405 27.66%
Price Multiplier on Financial Quarter End Date
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Date 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 17/08/12 -
Price 14.70 15.50 17.78 16.56 11.34 12.80 9.60 -
P/RPS 3.15 4.60 8.35 16.57 3.17 4.80 5.38 -29.94%
P/EPS 12.07 17.50 30.31 57.68 11.03 16.94 19.14 -26.40%
EY 8.28 5.71 3.30 1.73 9.07 5.90 5.22 35.89%
DY 3.15 0.00 0.00 0.00 3.13 1.25 1.67 52.48%
P/NAPS 3.88 4.07 5.34 5.08 3.81 4.69 3.05 17.35%
Price Multiplier on Announcement Date
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Date 16/04/14 19/12/13 18/10/13 17/06/13 18/04/13 19/12/12 20/09/12 -
Price 14.28 15.14 15.80 16.60 15.30 12.08 10.36 -
P/RPS 3.06 4.50 7.42 16.61 4.27 4.53 5.81 -34.70%
P/EPS 11.73 17.09 26.93 57.82 14.88 15.99 20.66 -31.36%
EY 8.53 5.85 3.71 1.73 6.72 6.26 4.84 45.75%
DY 3.24 0.00 0.00 0.00 2.32 1.32 1.54 63.96%
P/NAPS 3.77 3.97 4.74 5.09 5.13 4.42 3.29 9.47%

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