[AEONCR] QoQ TTM Result on 20-Nov-2013

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
19-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2014
Quarter
20-Nov-2013
Profit Trend
QoQ- 5.12%
YoY- 35.58%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Revenue 566,923 729,791 672,762 616,456 559,756 509,374 467,128 16.41%
PBT 196,182 253,358 233,874 221,404 212,211 198,733 181,107 6.47%
Tax -49,027 -63,067 -58,523 -54,863 -53,784 -51,354 -46,981 3.40%
NP 147,155 190,291 175,351 166,541 158,427 147,379 134,126 7.54%
-
NP to SH 147,155 190,291 175,351 166,541 158,427 147,379 134,126 7.54%
-
Tax Rate 24.99% 24.89% 25.02% 24.78% 25.34% 25.84% 25.94% -
Total Cost 419,768 539,500 497,411 449,915 401,329 361,995 333,002 19.93%
-
Net Worth 0 603,432 545,709 548,627 479,448 469,435 429,102 -
Dividend
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Div 34,556 34,556 34,556 28,078 28,078 47,278 47,278 -21.81%
Div Payout % 23.48% 18.16% 19.71% 16.86% 17.72% 32.08% 35.25% -
Equity
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Net Worth 0 603,432 545,709 548,627 479,448 469,435 429,102 -
NOSH 144,017 144,017 143,986 143,996 143,978 143,998 143,994 0.01%
Ratio Analysis
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
NP Margin 25.96% 26.07% 26.06% 27.02% 28.30% 28.93% 28.71% -
ROE 0.00% 31.53% 32.13% 30.36% 33.04% 31.39% 31.26% -
Per Share
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
RPS 393.65 506.74 467.24 428.10 388.78 353.74 324.41 16.39%
EPS 102.18 132.13 121.78 115.66 110.04 102.35 93.15 7.53%
DPS 24.00 24.00 24.00 19.50 19.50 32.83 32.83 -21.80%
NAPS 0.00 4.19 3.79 3.81 3.33 3.26 2.98 -
Adjusted Per Share Value based on latest NOSH - 143,996
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
RPS 111.03 142.92 131.76 120.73 109.62 99.76 91.48 16.41%
EPS 28.82 37.27 34.34 32.62 31.03 28.86 26.27 7.54%
DPS 6.77 6.77 6.77 5.50 5.50 9.26 9.26 -21.79%
NAPS 0.00 1.1818 1.0687 1.0744 0.939 0.9194 0.8404 -
Price Multiplier on Financial Quarter End Date
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Date 30/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 -
Price 15.34 14.76 14.70 15.50 17.78 16.56 11.34 -
P/RPS 3.90 2.91 3.15 3.62 4.57 4.68 3.50 8.86%
P/EPS 15.01 11.17 12.07 13.40 16.16 16.18 12.17 17.89%
EY 6.66 8.95 8.28 7.46 6.19 6.18 8.21 -15.14%
DY 1.56 1.63 1.63 1.26 1.10 1.98 2.90 -38.53%
P/NAPS 0.00 3.52 3.88 4.07 5.34 5.08 3.81 -
Price Multiplier on Announcement Date
31/05/14 20/05/14 20/02/14 20/11/13 20/08/13 20/05/13 20/02/13 CAGR
Date - 19/06/14 16/04/14 19/12/13 18/10/13 17/06/13 18/04/13 -
Price 0.00 14.92 14.28 15.14 15.80 16.60 15.30 -
P/RPS 0.00 2.94 3.06 3.54 4.06 4.69 4.72 -
P/EPS 0.00 11.29 11.73 13.09 14.36 16.22 16.43 -
EY 0.00 8.86 8.53 7.64 6.96 6.17 6.09 -
DY 0.00 1.61 1.68 1.29 1.23 1.98 2.15 -
P/NAPS 0.00 3.56 3.77 3.97 4.74 5.09 5.13 -

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