[AEONCR] QoQ TTM Result on 28-Feb-2015 [#4]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
20-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
28-Feb-2015 [#4]
Profit Trend
QoQ-0.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
Revenue 725,737 706,331 458,813 442,589 442,589 425,531 425,531 68.13%
PBT 222,267 225,787 150,288 139,038 139,038 128,503 128,503 70.45%
Tax -53,821 -55,340 -36,684 -35,382 -35,382 -32,779 -32,779 62.03%
NP 168,446 170,447 113,604 103,656 103,656 95,724 95,724 73.33%
-
NP to SH 168,446 170,447 113,604 103,656 103,656 95,724 95,724 73.33%
-
Tax Rate 24.21% 24.51% 24.41% 25.45% 25.45% 25.51% 25.51% -
Total Cost 557,291 535,884 345,209 338,933 338,933 329,807 329,807 66.62%
-
Net Worth 789,460 775,467 782,479 680,086 700,456 0 630,037 24.55%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
Div 88,668 88,668 - - - 39,453 39,453 119.94%
Div Payout % 52.64% 52.02% - - - 41.22% 41.22% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
Net Worth 789,460 775,467 782,479 680,086 700,456 0 630,037 24.55%
NOSH 154,493 154,168 153,427 144,086 149,670 148,593 148,593 3.86%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
NP Margin 23.21% 24.13% 24.76% 23.42% 23.42% 22.50% 22.50% -
ROE 21.34% 21.98% 14.52% 15.24% 14.80% 0.00% 15.19% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
RPS 469.75 458.16 299.04 307.17 295.71 286.37 286.37 61.88%
EPS 109.03 110.56 74.04 71.94 69.26 64.42 64.42 66.89%
DPS 57.39 57.51 0.00 0.00 0.00 26.55 26.55 111.76%
NAPS 5.11 5.03 5.10 4.72 4.68 0.00 4.24 19.92%
Adjusted Per Share Value based on latest NOSH - 144,086
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
RPS 142.17 138.37 89.88 86.70 86.70 83.36 83.36 68.13%
EPS 33.00 33.39 22.25 20.31 20.31 18.75 18.75 73.36%
DPS 17.37 17.37 0.00 0.00 0.00 7.73 7.73 119.90%
NAPS 1.5465 1.5191 1.5329 1.3323 1.3722 0.00 1.2342 24.55%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 18/02/15 28/11/14 20/11/14 -
Price 12.98 12.18 14.70 13.30 12.98 14.12 13.88 -
P/RPS 2.76 2.66 4.92 4.33 4.39 4.93 4.85 -42.23%
P/EPS 11.90 11.02 19.85 18.49 18.74 21.92 21.55 -43.89%
EY 8.40 9.08 5.04 5.41 5.34 4.56 4.64 78.19%
DY 4.42 4.72 0.00 0.00 0.00 1.88 1.91 126.29%
P/NAPS 2.54 2.42 2.88 2.82 2.77 0.00 3.27 -21.79%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 20/02/15 30/11/14 20/11/14 CAGR
Date 22/12/15 06/10/15 - - - - - -
Price 11.78 13.58 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.51 2.96 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.80 12.28 0.00 0.00 0.00 0.00 0.00 -
EY 9.26 8.14 0.00 0.00 0.00 0.00 0.00 -
DY 4.87 4.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.70 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