[AEONCR] QoQ Cumulative Quarter Result on 31-Aug-2015 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
06-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2016
Quarter
31-Aug-2015 [#2]
Profit Trend
QoQ- 83.25%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Cumulative Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
Revenue 965,234 965,234 706,942 461,162 232,439 871,600 852,805 12.84%
PBT 301,591 301,591 211,040 140,538 76,266 289,269 278,042 8.25%
Tax -73,369 -73,369 -50,951 -33,811 -18,025 -73,543 -70,673 3.72%
NP 228,222 228,222 160,089 106,727 58,241 215,726 207,369 9.80%
-
NP to SH 228,222 228,222 160,089 106,727 58,241 215,726 207,369 9.80%
-
Tax Rate 24.33% 24.33% 24.14% 24.06% 23.63% 25.42% 25.42% -
Total Cost 737,012 737,012 546,853 354,435 174,198 655,874 645,436 13.82%
-
Net Worth 834,659 834,659 787,045 773,540 782,479 699,139 694,047 19.72%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
Div 91,046 91,046 45,975 - - 84,429 40,634 119.75%
Div Payout % 39.89% 39.89% 28.72% - - 39.14% 19.60% -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
Net Worth 834,659 834,659 787,045 773,540 782,479 699,139 694,047 19.72%
NOSH 153,148 153,148 154,020 153,785 153,427 144,086 149,670 2.26%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
NP Margin 23.64% 23.64% 22.65% 23.14% 25.06% 24.75% 24.32% -
ROE 27.34% 27.34% 20.34% 13.80% 7.44% 30.86% 29.88% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
RPS 630.26 630.26 458.99 299.87 151.50 588.43 575.05 9.35%
EPS 149.02 149.02 103.94 69.40 37.96 145.64 139.83 6.40%
DPS 59.45 59.45 29.85 0.00 0.00 57.00 27.40 112.96%
NAPS 5.45 5.45 5.11 5.03 5.10 4.72 4.68 16.02%
Adjusted Per Share Value based on latest NOSH - 154,168
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
RPS 189.03 189.03 138.45 90.31 45.52 170.70 167.02 12.84%
EPS 44.70 44.70 31.35 20.90 11.41 42.25 40.61 9.81%
DPS 17.83 17.83 9.00 0.00 0.00 16.53 7.96 119.68%
NAPS 1.6346 1.6346 1.5414 1.5149 1.5324 1.3692 1.3592 19.72%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 18/02/15 -
Price 11.92 11.72 12.98 12.18 14.70 13.30 12.98 -
P/RPS 1.89 1.86 2.83 4.06 9.70 0.00 2.26 -16.01%
P/EPS 8.00 7.86 12.49 17.55 38.72 0.00 9.28 -13.48%
EY 12.50 12.72 8.01 5.70 2.58 0.00 10.77 15.64%
DY 4.99 5.07 2.30 0.00 0.00 0.00 2.11 131.64%
P/NAPS 2.19 2.15 2.54 2.42 2.88 2.82 2.77 -20.49%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 CAGR
Date 21/04/16 - 22/12/15 06/10/15 25/06/15 20/04/15 20/04/15 -
Price 12.78 0.00 11.78 13.58 14.18 14.48 14.48 -
P/RPS 2.03 0.00 2.57 4.53 9.36 0.00 2.52 -19.02%
P/EPS 8.58 0.00 11.33 19.57 37.36 0.00 10.36 -16.80%
EY 11.66 0.00 8.82 5.11 2.68 0.00 9.66 20.15%
DY 4.65 0.00 2.53 0.00 0.00 0.00 1.89 140.75%
P/NAPS 2.34 0.00 2.31 2.70 2.78 3.07 3.09 -23.76%

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