[AEONCR] QoQ TTM Result on 20-Feb-2015

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2015
Quarter
20-Feb-2015
Profit Trend
QoQ- 8.29%
YoY- -40.89%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Revenue 706,331 458,813 442,589 442,589 425,531 425,531 410,216 72.18%
PBT 225,787 150,288 139,038 139,038 128,503 128,503 139,004 62.43%
Tax -55,340 -36,684 -35,382 -35,382 -32,779 -32,779 -35,291 56.81%
NP 170,447 113,604 103,656 103,656 95,724 95,724 103,713 64.34%
-
NP to SH 170,447 113,604 103,656 103,656 95,724 95,724 103,713 64.34%
-
Tax Rate 24.51% 24.41% 25.45% 25.45% 25.51% 25.51% 25.39% -
Total Cost 535,884 345,209 338,933 338,933 329,807 329,807 306,503 74.83%
-
Net Worth 775,467 782,479 680,086 700,456 0 630,037 0 -
Dividend
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Div 88,668 - - - 39,453 39,453 39,453 124.74%
Div Payout % 52.02% - - - 41.22% 41.22% 38.04% -
Equity
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Net Worth 775,467 782,479 680,086 700,456 0 630,037 0 -
NOSH 154,168 153,427 144,086 149,670 148,593 148,593 143,992 7.06%
Ratio Analysis
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
NP Margin 24.13% 24.76% 23.42% 23.42% 22.50% 22.50% 25.28% -
ROE 21.98% 14.52% 15.24% 14.80% 0.00% 15.19% 0.00% -
Per Share
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
RPS 458.16 299.04 307.17 295.71 286.37 286.37 284.89 60.81%
EPS 110.56 74.04 71.94 69.26 64.42 64.42 72.03 53.49%
DPS 57.51 0.00 0.00 0.00 26.55 26.55 27.40 109.89%
NAPS 5.03 5.10 4.72 4.68 0.00 4.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 149,670
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
RPS 138.37 89.88 86.70 86.70 83.36 83.36 80.36 72.18%
EPS 33.39 22.26 20.31 20.31 18.75 18.75 20.32 64.32%
DPS 17.37 0.00 0.00 0.00 7.73 7.73 7.73 124.70%
NAPS 1.5192 1.5329 1.3323 1.3722 0.00 1.2343 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Date 28/08/15 29/05/15 27/02/15 18/02/15 28/11/14 20/11/14 29/08/14 -
Price 12.18 14.70 13.30 12.98 14.12 13.88 16.62 -
P/RPS 2.66 4.92 4.33 4.39 4.93 4.85 5.83 -54.37%
P/EPS 11.02 19.85 18.49 18.74 21.92 21.55 23.07 -52.23%
EY 9.08 5.04 5.41 5.34 4.56 4.64 4.33 109.69%
DY 4.72 0.00 0.00 0.00 1.88 1.91 1.65 186.06%
P/NAPS 2.42 2.88 2.82 2.77 0.00 3.27 0.00 -
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 CAGR
Date 06/10/15 - - - - - - -
Price 13.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.28 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.14 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 4.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -

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