[AEONCR] QoQ Quarter Result on 20-May-2014

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2015
Quarter
20-May-2014
Profit Trend
QoQ- 17.7%
YoY- 36.14%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
Revenue 0 209,316 0 200,900 187,989 178,034 162,868 -
PBT 0 63,487 0 75,517 64,571 56,094 57,176 -
Tax 0 -16,056 0 -19,235 -16,753 -13,039 -14,040 -
NP 0 47,431 0 56,282 47,818 43,055 43,136 -
-
NP to SH 0 47,431 0 56,282 47,818 43,055 43,136 -
-
Tax Rate - 25.29% - 25.47% 25.95% 23.24% 24.56% -
Total Cost 0 161,885 0 144,618 140,171 134,979 119,732 -
-
Net Worth 0 614,846 0 603,432 545,709 548,627 479,448 -
Dividend
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
Div - 39,453 - - 34,556 - - -
Div Payout % - 83.18% - - 72.27% - - -
Equity
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
Net Worth 0 614,846 0 603,432 545,709 548,627 479,448 -
NOSH 143,992 143,992 144,017 144,017 143,986 143,996 143,978 0.00%
Ratio Analysis
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
NP Margin 0.00% 22.66% 0.00% 28.01% 25.44% 24.18% 26.49% -
ROE 0.00% 7.71% 0.00% 9.33% 8.76% 7.85% 9.00% -
Per Share
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
RPS 0.00 145.37 0.00 139.50 130.56 123.64 113.12 -
EPS 0.00 32.94 0.00 39.08 33.21 29.90 29.96 -
DPS 0.00 27.40 0.00 0.00 24.00 0.00 0.00 -
NAPS 0.00 4.27 0.00 4.19 3.79 3.81 3.33 -
Adjusted Per Share Value based on latest NOSH - 144,017
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
RPS 0.00 40.99 0.00 39.34 36.82 34.87 31.90 -
EPS 0.00 9.29 0.00 11.02 9.36 8.43 8.45 -
DPS 0.00 7.73 0.00 0.00 6.77 0.00 0.00 -
NAPS 0.00 1.2041 0.00 1.1818 1.0687 1.0744 0.939 -
Price Multiplier on Financial Quarter End Date
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
Date 29/08/14 20/08/14 30/05/14 20/05/14 20/02/14 20/11/13 20/08/13 -
Price 16.62 17.50 15.34 14.76 14.70 15.50 17.78 -
P/RPS 0.00 12.04 0.00 10.58 11.26 12.54 15.72 -
P/EPS 0.00 53.13 0.00 37.77 44.26 51.84 59.35 -
EY 0.00 1.88 0.00 2.65 2.26 1.93 1.69 -
DY 0.00 1.57 0.00 0.00 1.63 0.00 0.00 -
P/NAPS 0.00 4.10 0.00 3.52 3.88 4.07 5.34 -
Price Multiplier on Announcement Date
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
Date - 18/09/14 - 19/06/14 16/04/14 19/12/13 18/10/13 -
Price 0.00 16.48 0.00 14.92 14.28 15.14 15.80 -
P/RPS 0.00 11.34 0.00 10.70 10.94 12.25 13.97 -
P/EPS 0.00 50.03 0.00 38.18 43.00 50.64 52.74 -
EY 0.00 2.00 0.00 2.62 2.33 1.97 1.90 -
DY 0.00 1.66 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 0.00 3.86 0.00 3.56 3.77 3.97 4.74 -

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