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

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
20-Feb-2015
Quarter
20-Nov-2014
Profit Trend
QoQ- -7.7%
YoY- -42.52%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Revenue 442,589 442,589 425,531 425,531 410,216 598,205 566,923 -28.18%
PBT 139,038 139,038 128,503 128,503 139,004 203,575 196,182 -36.89%
Tax -35,382 -35,382 -32,779 -32,779 -35,291 -52,044 -49,027 -35.34%
NP 103,656 103,656 95,724 95,724 103,713 151,531 147,155 -37.40%
-
NP to SH 103,656 103,656 95,724 95,724 103,713 151,531 147,155 -37.40%
-
Tax Rate 25.45% 25.45% 25.51% 25.51% 25.39% 25.57% 24.99% -
Total Cost 338,933 338,933 329,807 329,807 306,503 446,674 419,768 -24.87%
-
Net Worth 680,086 700,456 0 630,037 0 614,846 0 -
Dividend
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Div - - 39,453 39,453 39,453 74,010 34,556 -
Div Payout % - - 41.22% 41.22% 38.04% 48.84% 23.48% -
Equity
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Net Worth 680,086 700,456 0 630,037 0 614,846 0 -
NOSH 144,086 149,670 148,593 148,593 143,992 143,992 144,017 0.06%
Ratio Analysis
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
NP Margin 23.42% 23.42% 22.50% 22.50% 25.28% 25.33% 25.96% -
ROE 15.24% 14.80% 0.00% 15.19% 0.00% 24.65% 0.00% -
Per Share
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
RPS 307.17 295.71 286.37 286.37 284.89 415.44 393.65 -28.22%
EPS 71.94 69.26 64.42 64.42 72.03 105.24 102.18 -37.44%
DPS 0.00 0.00 26.55 26.55 27.40 51.40 24.00 -
NAPS 4.72 4.68 0.00 4.24 0.00 4.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 148,593
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
RPS 86.68 86.68 83.34 83.34 80.34 117.15 111.03 -28.18%
EPS 20.30 20.30 18.75 18.75 20.31 29.68 28.82 -37.40%
DPS 0.00 0.00 7.73 7.73 7.73 14.49 6.77 -
NAPS 1.3319 1.3718 0.00 1.2339 0.00 1.2041 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Date 27/02/15 18/02/15 28/11/14 20/11/14 29/08/14 20/08/14 30/05/14 -
Price 13.30 12.98 14.12 13.88 16.62 17.50 15.34 -
P/RPS 4.33 4.39 4.93 4.85 5.83 4.21 3.90 15.00%
P/EPS 18.49 18.74 21.92 21.55 23.07 16.63 15.01 32.15%
EY 5.41 5.34 4.56 4.64 4.33 6.01 6.66 -24.26%
DY 0.00 0.00 1.88 1.91 1.65 2.94 1.56 -
P/NAPS 2.82 2.77 0.00 3.27 0.00 4.10 0.00 -
Price Multiplier on Announcement Date
28/02/15 20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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