[AEONCR] QoQ TTM Result on 20-Feb-2014

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
16-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2014
Quarter
20-Feb-2014
Profit Trend
QoQ- 5.29%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Revenue 598,205 566,923 729,791 672,762 616,456 559,756 509,374 13.69%
PBT 203,575 196,182 253,358 233,874 221,404 212,211 198,733 1.94%
Tax -52,044 -49,027 -63,067 -58,523 -54,863 -53,784 -51,354 1.07%
NP 151,531 147,155 190,291 175,351 166,541 158,427 147,379 2.24%
-
NP to SH 151,531 147,155 190,291 175,351 166,541 158,427 147,379 2.24%
-
Tax Rate 25.57% 24.99% 24.89% 25.02% 24.78% 25.34% 25.84% -
Total Cost 446,674 419,768 539,500 497,411 449,915 401,329 361,995 18.27%
-
Net Worth 614,846 0 603,432 545,709 548,627 479,448 469,435 24.05%
Dividend
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Div 74,010 34,556 34,556 34,556 28,078 28,078 47,278 43.03%
Div Payout % 48.84% 23.48% 18.16% 19.71% 16.86% 17.72% 32.08% -
Equity
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Net Worth 614,846 0 603,432 545,709 548,627 479,448 469,435 24.05%
NOSH 143,992 144,017 144,017 143,986 143,996 143,978 143,998 -0.00%
Ratio Analysis
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
NP Margin 25.33% 25.96% 26.07% 26.06% 27.02% 28.30% 28.93% -
ROE 24.65% 0.00% 31.53% 32.13% 30.36% 33.04% 31.39% -
Per Share
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
RPS 415.44 393.65 506.74 467.24 428.10 388.78 353.74 13.70%
EPS 105.24 102.18 132.13 121.78 115.66 110.04 102.35 2.24%
DPS 51.40 24.00 24.00 24.00 19.50 19.50 32.83 43.05%
NAPS 4.27 0.00 4.19 3.79 3.81 3.33 3.26 24.05%
Adjusted Per Share Value based on latest NOSH - 143,986
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
RPS 117.19 111.06 142.96 131.79 120.76 109.66 99.79 13.69%
EPS 29.68 28.83 37.28 34.35 32.63 31.04 28.87 2.23%
DPS 14.50 6.77 6.77 6.77 5.50 5.50 9.26 43.07%
NAPS 1.2045 0.00 1.1821 1.069 1.0748 0.9392 0.9196 24.05%
Price Multiplier on Financial Quarter End Date
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Date 20/08/14 30/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 -
Price 17.50 15.34 14.76 14.70 15.50 17.78 16.56 -
P/RPS 4.21 3.90 2.91 3.15 3.62 4.57 4.68 -8.10%
P/EPS 16.63 15.01 11.17 12.07 13.40 16.16 16.18 2.21%
EY 6.01 6.66 8.95 8.28 7.46 6.19 6.18 -2.20%
DY 2.94 1.56 1.63 1.63 1.26 1.10 1.98 37.12%
P/NAPS 4.10 0.00 3.52 3.88 4.07 5.34 5.08 -15.73%
Price Multiplier on Announcement Date
20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 CAGR
Date - - 19/06/14 16/04/14 19/12/13 18/10/13 17/06/13 -
Price 0.00 0.00 14.92 14.28 15.14 15.80 16.60 -
P/RPS 0.00 0.00 2.94 3.06 3.54 4.06 4.69 -
P/EPS 0.00 0.00 11.29 11.73 13.09 14.36 16.22 -
EY 0.00 0.00 8.86 8.53 7.64 6.96 6.17 -
DY 0.00 0.00 1.61 1.68 1.29 1.23 1.98 -
P/NAPS 0.00 0.00 3.56 3.77 3.97 4.74 5.09 -

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