[AEONCR] QoQ Cumulative Quarter Result on 31-Aug-2014 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-Aug-2014 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Revenue 852,805 0 626,431 0 410,216 0 200,900 576.60%
PBT 278,042 0 204,020 0 139,004 0 75,517 460.53%
Tax -70,673 0 -52,014 0 -35,291 0 -19,235 458.99%
NP 207,369 0 152,006 0 103,713 0 56,282 461.06%
-
NP to SH 207,369 0 152,006 0 103,713 0 56,282 461.06%
-
Tax Rate 25.42% - 25.49% - 25.39% - 25.47% -
Total Cost 645,436 0 474,425 0 306,503 0 144,618 622.95%
-
Net Worth 694,047 0 626,706 0 614,904 0 603,432 20.32%
Dividend
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Div 40,634 - 40,499 - 39,457 - - -
Div Payout % 19.60% - 26.64% - 38.04% - - -
Equity
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Net Worth 694,047 0 626,706 0 614,904 0 603,432 20.32%
NOSH 149,670 147,808 147,808 144,005 144,005 144,017 144,017 5.22%
Ratio Analysis
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
NP Margin 24.32% 0.00% 24.27% 0.00% 25.28% 0.00% 28.01% -
ROE 29.88% 0.00% 24.25% 0.00% 16.87% 0.00% 9.33% -
Per Share
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
RPS 575.05 0.00 423.81 0.00 284.86 0.00 139.50 550.86%
EPS 139.83 0.00 102.84 0.00 72.02 0.00 39.08 439.72%
DPS 27.40 0.00 27.40 0.00 27.40 0.00 0.00 -
NAPS 4.68 0.00 4.24 0.00 4.27 0.00 4.19 15.74%
Adjusted Per Share Value based on latest NOSH - 143,992
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
RPS 167.06 0.00 122.72 0.00 80.36 0.00 39.36 576.49%
EPS 40.62 0.00 29.78 0.00 20.32 0.00 11.03 460.70%
DPS 7.96 0.00 7.93 0.00 7.73 0.00 0.00 -
NAPS 1.3596 0.00 1.2277 0.00 1.2046 0.00 1.1821 20.32%
Price Multiplier on Financial Quarter End Date
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Date 18/02/15 28/11/14 20/11/14 29/08/14 20/08/14 30/05/14 20/05/14 -
Price 12.98 14.12 13.88 16.62 17.50 15.34 14.76 -
P/RPS 2.26 0.00 3.28 0.00 6.14 0.00 10.58 -87.01%
P/EPS 9.28 0.00 13.50 0.00 24.30 0.00 37.77 -84.37%
EY 10.77 0.00 7.41 0.00 4.12 0.00 2.65 538.76%
DY 2.11 0.00 1.97 0.00 1.57 0.00 0.00 -
P/NAPS 2.77 0.00 3.27 0.00 4.10 0.00 3.52 -27.15%
Price Multiplier on Announcement Date
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Date 20/04/15 - 16/12/14 - 18/09/14 - 19/06/14 -
Price 14.48 0.00 10.66 0.00 16.48 0.00 14.92 -
P/RPS 2.52 0.00 2.52 0.00 5.79 0.00 10.70 -85.22%
P/EPS 10.36 0.00 10.37 0.00 22.88 0.00 38.18 -82.18%
EY 9.66 0.00 9.65 0.00 4.37 0.00 2.62 461.57%
DY 1.89 0.00 2.57 0.00 1.66 0.00 0.00 -
P/NAPS 3.09 0.00 2.51 0.00 3.86 0.00 3.56 -17.07%

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