[AEONCR] QoQ Quarter Result on 28-Feb-2015 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
28-Feb-2015 [#4]
Profit Trend
QoQ- -84.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
Revenue 245,780 228,723 232,439 18,795 226,374 0 216,215 13.28%
PBT 70,502 64,272 76,266 11,227 74,022 0 65,016 8.20%
Tax -17,140 -15,786 -18,025 -2,870 -18,659 0 -16,723 2.42%
NP 53,362 48,486 58,241 8,357 55,363 0 48,293 10.20%
-
NP to SH 53,362 48,486 58,241 8,357 55,363 0 48,293 10.20%
-
Tax Rate 24.31% 24.56% 23.63% 25.56% 25.21% - 25.72% -
Total Cost 192,418 180,237 174,198 10,438 171,011 0 167,922 14.17%
-
Net Worth 789,460 775,467 782,479 680,086 700,456 0 630,037 24.55%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
Div - 46,019 - 42,649 - - - -
Div Payout % - 94.91% - 510.34% - - - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
Net Worth 789,460 775,467 782,479 680,086 700,456 0 630,037 24.55%
NOSH 154,493 154,168 153,427 144,086 149,670 148,593 148,593 3.86%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
NP Margin 21.71% 21.20% 25.06% 44.46% 24.46% 0.00% 22.34% -
ROE 6.76% 6.25% 7.44% 1.23% 7.90% 0.00% 7.67% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
RPS 159.09 148.36 151.50 13.04 151.25 0.00 145.51 9.07%
EPS 34.54 31.45 37.96 5.80 36.99 0.00 32.50 6.10%
DPS 0.00 29.85 0.00 29.60 0.00 0.00 0.00 -
NAPS 5.11 5.03 5.10 4.72 4.68 0.00 4.24 19.92%
Adjusted Per Share Value based on latest NOSH - 144,086
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
RPS 48.15 44.81 45.53 3.68 44.35 0.00 42.36 13.28%
EPS 10.45 9.50 11.41 1.64 10.85 0.00 9.46 10.17%
DPS 0.00 9.02 0.00 8.35 0.00 0.00 0.00 -
NAPS 1.5465 1.5191 1.5329 1.3323 1.3722 0.00 1.2342 24.55%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 18/02/15 28/11/14 20/11/14 -
Price 12.98 12.18 14.70 13.30 12.98 14.12 13.88 -
P/RPS 8.16 8.21 9.70 0.00 8.58 0.00 9.54 -14.10%
P/EPS 37.58 38.73 38.72 0.00 35.09 0.00 42.71 -11.71%
EY 2.66 2.58 2.58 0.00 2.85 0.00 2.34 13.28%
DY 0.00 2.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.42 2.88 2.82 2.77 0.00 3.27 -21.79%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
Date 22/12/15 06/10/15 25/06/15 20/04/15 20/04/15 - 16/12/14 -
Price 11.78 13.58 14.18 14.48 14.48 0.00 10.66 -
P/RPS 7.40 9.15 9.36 0.00 9.57 0.00 7.33 0.92%
P/EPS 34.11 43.18 37.36 0.00 39.15 0.00 32.80 3.88%
EY 2.93 2.32 2.68 0.00 2.55 0.00 3.05 -3.83%
DY 0.00 2.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.70 2.78 3.07 3.09 0.00 2.51 -7.76%

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