[AEONCR] QoQ 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- 5.98%
YoY- 47.18%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Revenue 187,989 178,034 162,868 143,871 131,683 121,334 112,486 40.69%
PBT 64,571 56,094 57,176 56,033 52,101 46,901 43,698 29.64%
Tax -16,753 -13,039 -14,040 -14,691 -13,093 -11,960 -11,610 27.60%
NP 47,818 43,055 43,136 41,342 39,008 34,941 32,088 30.37%
-
NP to SH 47,818 43,055 43,136 41,342 39,008 34,941 32,088 30.37%
-
Tax Rate 25.95% 23.24% 24.56% 26.22% 25.13% 25.50% 26.57% -
Total Cost 140,171 134,979 119,732 102,529 92,675 86,393 80,398 44.71%
-
Net Worth 545,709 548,627 479,448 469,435 429,102 375,251 378,000 27.65%
Dividend
20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 20/11/12 20/08/12 CAGR
Div 34,556 - - - 28,078 - 19,200 47.80%
Div Payout % 72.27% - - - 71.98% - 59.84% -
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 545,709 548,627 479,448 469,435 429,102 375,251 378,000 27.65%
NOSH 143,986 143,996 143,978 143,998 143,994 137,454 120,000 12.87%
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 25.44% 24.18% 26.49% 28.74% 29.62% 28.80% 28.53% -
ROE 8.76% 7.85% 9.00% 8.81% 9.09% 9.31% 8.49% -
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 130.56 123.64 113.12 99.91 91.45 88.27 93.74 24.64%
EPS 33.21 29.90 29.96 28.71 27.09 25.42 26.74 15.49%
DPS 24.00 0.00 0.00 0.00 19.50 0.00 16.00 30.94%
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 36.83 34.88 31.91 28.18 25.80 23.77 22.04 40.68%
EPS 9.37 8.43 8.45 8.10 7.64 6.84 6.29 30.33%
DPS 6.77 0.00 0.00 0.00 5.50 0.00 3.76 47.84%
NAPS 1.069 1.0748 0.9392 0.9196 0.8406 0.7351 0.7405 27.64%
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 11.26 12.54 15.72 16.57 12.40 14.50 10.24 6.51%
P/EPS 44.26 51.84 59.35 57.68 41.86 50.35 35.90 14.93%
EY 2.26 1.93 1.69 1.73 2.39 1.99 2.79 -13.07%
DY 1.63 0.00 0.00 0.00 1.72 0.00 1.67 -1.59%
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 10.94 12.25 13.97 16.61 16.73 13.68 11.05 -0.66%
P/EPS 43.00 50.64 52.74 57.82 56.48 47.52 38.74 7.18%
EY 2.33 1.97 1.90 1.73 1.77 2.10 2.58 -6.55%
DY 1.68 0.00 0.00 0.00 1.27 0.00 1.54 5.95%
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