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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2015
Quarter
20-May-2014
Profit Trend
QoQ- 8.52%
YoY- 29.12%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
Revenue 410,216 598,205 566,923 729,791 672,762 616,456 559,756 -26.04%
PBT 139,004 203,575 196,182 253,358 233,874 221,404 212,211 -33.68%
Tax -35,291 -52,044 -49,027 -63,067 -58,523 -54,863 -53,784 -33.56%
NP 103,713 151,531 147,155 190,291 175,351 166,541 158,427 -33.71%
-
NP to SH 103,713 151,531 147,155 190,291 175,351 166,541 158,427 -33.71%
-
Tax Rate 25.39% 25.57% 24.99% 24.89% 25.02% 24.78% 25.34% -
Total Cost 306,503 446,674 419,768 539,500 497,411 449,915 401,329 -23.02%
-
Net Worth 0 614,846 0 603,432 545,709 548,627 479,448 -
Dividend
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
Div 39,453 74,010 34,556 34,556 34,556 28,078 28,078 39.12%
Div Payout % 38.04% 48.84% 23.48% 18.16% 19.71% 16.86% 17.72% -
Equity
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
Net Worth 0 614,846 0 603,432 545,709 548,627 479,448 -
NOSH 143,992 143,992 144,017 144,017 143,986 143,996 143,978 0.00%
Ratio Analysis
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
NP Margin 25.28% 25.33% 25.96% 26.07% 26.06% 27.02% 28.30% -
ROE 0.00% 24.65% 0.00% 31.53% 32.13% 30.36% 33.04% -
Per Share
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
RPS 284.89 415.44 393.65 506.74 467.24 428.10 388.78 -26.05%
EPS 72.03 105.24 102.18 132.13 121.78 115.66 110.04 -33.72%
DPS 27.40 51.40 24.00 24.00 24.00 19.50 19.50 39.12%
NAPS 0.00 4.27 0.00 4.19 3.79 3.81 3.33 -
Adjusted Per Share Value based on latest NOSH - 144,017
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
RPS 80.36 117.19 111.06 142.97 131.80 120.77 109.66 -26.04%
EPS 20.32 29.69 28.83 37.28 34.35 32.63 31.04 -33.71%
DPS 7.73 14.50 6.77 6.77 6.77 5.50 5.50 39.15%
NAPS 0.00 1.2045 0.00 1.1821 1.0691 1.0748 0.9393 -
Price Multiplier on Financial Quarter End Date
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
Date 29/08/14 20/08/14 30/05/14 20/05/14 20/02/14 20/11/13 20/08/13 -
Price 16.62 17.50 15.34 14.76 14.70 15.50 17.78 -
P/RPS 5.83 4.21 3.90 2.91 3.15 3.62 4.57 26.66%
P/EPS 23.07 16.63 15.01 11.17 12.07 13.40 16.16 41.28%
EY 4.33 6.01 6.66 8.95 8.28 7.46 6.19 -29.31%
DY 1.65 2.94 1.56 1.63 1.63 1.26 1.10 48.23%
P/NAPS 0.00 4.10 0.00 3.52 3.88 4.07 5.34 -
Price Multiplier on Announcement Date
31/08/14 20/08/14 31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 CAGR
Date - - - 19/06/14 16/04/14 19/12/13 18/10/13 -
Price 0.00 0.00 0.00 14.92 14.28 15.14 15.80 -
P/RPS 0.00 0.00 0.00 2.94 3.06 3.54 4.06 -
P/EPS 0.00 0.00 0.00 11.29 11.73 13.09 14.36 -
EY 0.00 0.00 0.00 8.86 8.53 7.64 6.96 -
DY 0.00 0.00 0.00 1.61 1.68 1.29 1.23 -
P/NAPS 0.00 0.00 0.00 3.56 3.77 3.97 4.74 -

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