[AEONCR] QoQ Quarter Result on 31-May-2014 [#1]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-May-2014 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
Quarter Result
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Revenue 216,215 0 209,316 0 200,900 187,989 178,034 21.44%
PBT 65,016 0 63,487 0 75,517 64,571 56,094 15.90%
Tax -16,723 0 -16,056 0 -19,235 -16,753 -13,039 28.25%
NP 48,293 0 47,431 0 56,282 47,818 43,055 12.16%
-
NP to SH 48,293 0 47,431 0 56,282 47,818 43,055 12.16%
-
Tax Rate 25.72% - 25.29% - 25.47% 25.95% 23.24% -
Total Cost 167,922 0 161,885 0 144,618 140,171 134,979 24.40%
-
Net Worth 630,037 0 614,846 0 603,432 545,709 548,627 14.83%
Dividend
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Div - - 39,453 - - 34,556 - -
Div Payout % - - 83.18% - - 72.27% - -
Equity
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Net Worth 630,037 0 614,846 0 603,432 545,709 548,627 14.83%
NOSH 148,593 143,992 143,992 144,017 144,017 143,986 143,996 3.19%
Ratio Analysis
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
NP Margin 22.34% 0.00% 22.66% 0.00% 28.01% 25.44% 24.18% -
ROE 7.67% 0.00% 7.71% 0.00% 9.33% 8.76% 7.85% -
Per Share
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
RPS 145.51 0.00 145.37 0.00 139.50 130.56 123.64 17.68%
EPS 32.50 0.00 32.94 0.00 39.08 33.21 29.90 8.69%
DPS 0.00 0.00 27.40 0.00 0.00 24.00 0.00 -
NAPS 4.24 0.00 4.27 0.00 4.19 3.79 3.81 11.28%
Adjusted Per Share Value based on latest NOSH - 144,017
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
RPS 42.36 0.00 41.00 0.00 39.36 36.83 34.88 21.44%
EPS 9.46 0.00 9.29 0.00 11.03 9.37 8.43 12.21%
DPS 0.00 0.00 7.73 0.00 0.00 6.77 0.00 -
NAPS 1.2342 0.00 1.2045 0.00 1.1821 1.069 1.0748 14.83%
Price Multiplier on Financial Quarter End Date
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Date 20/11/14 29/08/14 20/08/14 30/05/14 20/05/14 20/02/14 20/11/13 -
Price 13.88 16.62 17.50 15.34 14.76 14.70 15.50 -
P/RPS 9.54 0.00 12.04 0.00 10.58 11.26 12.54 -23.92%
P/EPS 42.71 0.00 53.13 0.00 37.77 44.26 51.84 -17.61%
EY 2.34 0.00 1.88 0.00 2.65 2.26 1.93 21.24%
DY 0.00 0.00 1.57 0.00 0.00 1.63 0.00 -
P/NAPS 3.27 0.00 4.10 0.00 3.52 3.88 4.07 -19.65%
Price Multiplier on Announcement Date
20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 CAGR
Date 16/12/14 - 18/09/14 - 19/06/14 16/04/14 19/12/13 -
Price 10.66 0.00 16.48 0.00 14.92 14.28 15.14 -
P/RPS 7.33 0.00 11.34 0.00 10.70 10.94 12.25 -40.16%
P/EPS 32.80 0.00 50.03 0.00 38.18 43.00 50.64 -35.22%
EY 3.05 0.00 2.00 0.00 2.62 2.33 1.97 54.82%
DY 0.00 0.00 1.66 0.00 0.00 1.68 0.00 -
P/NAPS 2.51 0.00 3.86 0.00 3.56 3.77 3.97 -36.77%

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