[AEONCR] QoQ TTM Result on 31-Aug-2014 [#2]

Stock
[AEONCR] AEON CREDIT SERVICE (M) BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2015
Quarter
31-Aug-2014 [#2]
Profit Trend
QoQ- -31.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AEONCR's Result
AEONCR's Financial Summary
View:
Show?
TTM Result
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Revenue 442,589 425,531 425,531 410,216 598,205 566,923 729,791 -48.38%
PBT 139,038 128,503 128,503 139,004 203,575 196,182 253,358 -54.77%
Tax -35,382 -32,779 -32,779 -35,291 -52,044 -49,027 -63,067 -53.43%
NP 103,656 95,724 95,724 103,713 151,531 147,155 190,291 -55.21%
-
NP to SH 103,656 95,724 95,724 103,713 151,531 147,155 190,291 -55.21%
-
Tax Rate 25.45% 25.51% 25.51% 25.39% 25.57% 24.99% 24.89% -
Total Cost 338,933 329,807 329,807 306,503 446,674 419,768 539,500 -45.92%
-
Net Worth 700,456 0 630,037 0 614,846 0 603,432 21.79%
Dividend
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Div - 39,453 39,453 39,453 74,010 34,556 34,556 -
Div Payout % - 41.22% 41.22% 38.04% 48.84% 23.48% 18.16% -
Equity
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Net Worth 700,456 0 630,037 0 614,846 0 603,432 21.79%
NOSH 149,670 148,593 148,593 143,992 143,992 144,017 144,017 5.22%
Ratio Analysis
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
NP Margin 23.42% 22.50% 22.50% 25.28% 25.33% 25.96% 26.07% -
ROE 14.80% 0.00% 15.19% 0.00% 24.65% 0.00% 31.53% -
Per Share
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
RPS 295.71 286.37 286.37 284.89 415.44 393.65 506.74 -50.94%
EPS 69.26 64.42 64.42 72.03 105.24 102.18 132.13 -57.43%
DPS 0.00 26.55 26.55 27.40 51.40 24.00 24.00 -
NAPS 4.68 0.00 4.24 0.00 4.27 0.00 4.19 15.74%
Adjusted Per Share Value based on latest NOSH - 143,992
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
RPS 86.68 83.34 83.34 80.34 117.15 111.03 142.92 -48.38%
EPS 20.30 18.75 18.75 20.31 29.68 28.82 37.27 -55.22%
DPS 0.00 7.73 7.73 7.73 14.49 6.77 6.77 -
NAPS 1.3718 0.00 1.2339 0.00 1.2041 0.00 1.1818 21.79%
Price Multiplier on Financial Quarter End Date
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Date 18/02/15 28/11/14 20/11/14 29/08/14 20/08/14 30/05/14 20/05/14 -
Price 12.98 14.12 13.88 16.62 17.50 15.34 14.76 -
P/RPS 4.39 4.93 4.85 5.83 4.21 3.90 2.91 72.24%
P/EPS 18.74 21.92 21.55 23.07 16.63 15.01 11.17 98.23%
EY 5.34 4.56 4.64 4.33 6.01 6.66 8.95 -49.48%
DY 0.00 1.88 1.91 1.65 2.94 1.56 1.63 -
P/NAPS 2.77 0.00 3.27 0.00 4.10 0.00 3.52 -27.15%
Price Multiplier on Announcement Date
20/02/15 30/11/14 20/11/14 31/08/14 20/08/14 31/05/14 20/05/14 CAGR
Date - - - - - - 19/06/14 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 14.92 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 2.94 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 11.29 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 8.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 3.56 -

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