[AEONCR] QoQ 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?
Quarter Result
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Revenue 226,374 0 216,215 0 209,316 0 200,900 17.10%
PBT 74,022 0 65,016 0 63,487 0 75,517 -2.60%
Tax -18,659 0 -16,723 0 -16,056 0 -19,235 -3.94%
NP 55,363 0 48,293 0 47,431 0 56,282 -2.15%
-
NP to SH 55,363 0 48,293 0 47,431 0 56,282 -2.15%
-
Tax Rate 25.21% - 25.72% - 25.29% - 25.47% -
Total Cost 171,011 0 167,922 0 161,885 0 144,618 24.81%
-
Net Worth 700,456 0 630,037 0 614,846 0 603,432 21.79%
Dividend
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Div - - - - 39,453 - - -
Div Payout % - - - - 83.18% - - -
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 700,456 0 630,037 0 614,846 0 603,432 21.79%
NOSH 149,670 148,593 148,593 143,992 143,992 144,017 144,017 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 24.46% 0.00% 22.34% 0.00% 22.66% 0.00% 28.01% -
ROE 7.90% 0.00% 7.67% 0.00% 7.71% 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 151.25 0.00 145.51 0.00 145.37 0.00 139.50 11.28%
EPS 36.99 0.00 32.50 0.00 32.94 0.00 39.08 -7.01%
DPS 0.00 0.00 0.00 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 44.35 0.00 42.36 0.00 41.01 0.00 39.36 17.09%
EPS 10.85 0.00 9.46 0.00 9.29 0.00 11.03 -2.15%
DPS 0.00 0.00 0.00 0.00 7.73 0.00 0.00 -
NAPS 1.3722 0.00 1.2343 0.00 1.2045 0.00 1.1821 21.79%
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 8.58 0.00 9.54 0.00 12.04 0.00 10.58 -24.20%
P/EPS 35.09 0.00 42.71 0.00 53.13 0.00 37.77 -9.27%
EY 2.85 0.00 2.34 0.00 1.88 0.00 2.65 10.10%
DY 0.00 0.00 0.00 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 9.57 0.00 7.33 0.00 11.34 0.00 10.70 -13.72%
P/EPS 39.15 0.00 32.80 0.00 50.03 0.00 38.18 3.37%
EY 2.55 0.00 3.05 0.00 2.00 0.00 2.62 -3.51%
DY 0.00 0.00 0.00 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